{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Intro","RAB input","TAB input","RAB tracking","TAB tracking","RAB tracking summary","Tracking output"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":1,"defined_names":258,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":4,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Intro","index":0,"n_rows":34,"n_cols":13,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Electricity Distribution Network Service Provider"]
[null,null,null,null,null,null,null,null,"RFM - Depreciation tracking module"]
[null,null,null,null,null,null,null,null,null,null,null,"Version:",1]
[null,null,null,null,null,null,null,null,null,null,null,"Date:","April 2020"]
[]
[]
[null,"Introduction",null,null,null,null,null,null,null,"Electricity distribution module"]
[]
[]
[]
[]
[]
[null,null,"This attachment to the RFM is used by the AER to determine the forecast regulatory asset base (RAB) and tax asset base (TAB) depreciation for a distribution network service provider."]
[null,null,"It also calculates the actual tax depreciation for use in the RFM."]
[]
[null,null,"INSTRUCTIONS FOR USE"]
[null,null,"The RFM handbook, which contains information on this depreciation tracking module, is available on the AER website at http://www.aer.gov.au"]
[]
[null,null,"a. Fill out input cells on the 'RAB input' and 'TAB input' sheets. These input cells are highlighted blue. "]
[null,null,"This provides the data for the depreciation tracking calculations."]
[null,null,"In general, input expenditure data should be valued in nominal dollar terms of the year indicated."]
[null,null,"Units and basis for entry are specified where required for each data table."]
[null,null,"Not all input cells require an input - be sure to read and follow the instructions contained within the comments for each section heading."]
[null,null,"All relevant inputs are to be filled on an ongoing basis, with the details of past expenditure and asset lives to be preserved."]
[]
[null,null,"b. The values in the 'Tracking output' sheet"]
[null,null,"This sheet summarises the key outputs of the year-by-year tracking approach, which includes forecast RAB and TAB depreciation to be input into the PTRM"]
[null,null,"as well as actual tax depreciation for the current regulatory period to be input into the RFM."]
[]
[null,null,"VERSION RECORD"]
[]
[null,null,"Version","Date",null,"Description"]
[null,null,1,"April 2020",null,"Initial module"]

{"sheet":"RAB input","index":1,"n_rows":561,"n_cols":80,"rows_kept":281,"cut":true,"hidden":false,"merged":[[22,4,23,4],[453,4,454,4],[508,4,509,4]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[null,null,null,null,{"$f":"IF($F$8='TAB input'!$F$8, $F$8, 'TAB input'!$F$8) & \" - RAB input - Elec DNSP \"&Intro!$I$3&\" - version \"& Intro!$M$4","v":"TasNetworks D - RAB input - Elec DNSP RFM - Depreciation tracking module - version 1"},null,null,null,null,"Input cells in blue"]
[]
[null,null,null,null,"Year",{"$f":"IF(LEN($H$9)>4, CONCATENATE(LEFT($H$9, 4)-2 & \"-\" & IF(AND(RIGHT($H$9, 2)<\"12\", RIGHT($H$9, 2)>\"01\"), \"0\", \"\") & IF(RIGHT($H$9, 2)=\"00\", \"98\", IF(RIGHT($H$9, 2)=\"01\", \"99\", RIGHT($H$9, 2)-2))), $H$9-2)","v":"2010-11"},{"$f":"IF(LEN(F4)>4,CONCATENATE(LEFT(F4,4)+1&\"-\"&IF(RIGHT(F4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(F4, 2)=\"99\", \"00\", RIGHT(F4,2)+1)),F4+1)","v":"2011-12"},{"$f":"IF(LEN(G4)>4,CONCATENATE(LEFT(G4,4)+1&\"-\"&IF(RIGHT(G4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G4, 2)=\"99\", \"00\", RIGHT(G4,2)+1)),G4+1)","v":"2012-13"},"2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76",{"$f":"IF(LEN(BS4)>4,CONCATENATE(LEFT(BS4,4)+1&\"-\"&IF(RIGHT(BS4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BS4, 2)=\"99\", \"00\", RIGHT(BS4,2)+1)),BS4+1)","v":"2076-77"},"2077-78","2078-79","2079-80","2080-81","2081-82","2082-83",{"$f":"IF(LEN(BZ4)>4,CONCATENATE(LEFT(BZ4,4)+1&\"-\"&IF(RIGHT(BZ4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BZ4, 2)=\"99\", \"00\", RIGHT(BZ4,2)+1)),BZ4+1)","v":"2083-84"},{"$f":"IF(LEN(CA4)>4,CONCATENATE(LEFT(CA4,4)+1&\"-\"&IF(RIGHT(CA4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CA4, 2)=\"99\", \"00\", RIGHT(CA4,2)+1)),CA4+1)","v":"2084-85"}]
[]
[null,null,null,"General information"]
[]
[null,null,null,null,"Business name","TasNetworks D"]
[null,null,null,null,"First regulatory year for tracking",null,null,"2012-13",{"$f":"IF(SUM($11:$11)=COUNTA($H$9:H$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:I$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:J$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:K$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:L$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:M$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:N$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:O$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:P$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Q$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:R$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:S$9), \"Input for next period\", \"\")","v":"Input for next period"},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:T$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:U$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:V$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:W$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:X$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Y$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Z$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AD$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AN$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AO$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AP$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AQ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AR$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AS$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AT$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AU$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AV$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AW$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AX$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AY$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AZ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BD$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BN$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BO$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BP$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BQ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BR$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BS$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BT$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BU$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BV$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BW$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BX$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BY$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BZ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CA$9), \"Input for next period\", \"\")","v":""}]
[null,null,null,null,"Regulatory period",null,null,{"$f":"CONCATENATE(LEFT(H9,4)&\"-\"&IF(RIGHT(H9, 2)<\"06\", \"0\",\"\")&RIGHT(H9,2)-1+H11)","v":"2012-17"},null,null,null,null,"2017-19",null,"2019-24"]
[null,null,null,null,"Years in regulatory period",null,null,5,null,null,null,null,2,null,5]
[]
[null,null,null,null,"Lagged inflation approach","Partially-lagged"]
[null,null,null,null,{"$f":"IF($F$13=\"All-lagged\", \"Lagged actual\", \"Actual\")& \" CPI inflation rate\"","v":"Actual CPI inflation rate"},2.6499999999999999E-2,3.1034482758620641E-2,2.5025025025025016E-2,2.9296875E-2,1.3282732447817747E-2,1.3108614232209881E-2,2.1256931608133061E-2,1.9090909090909047E-2,1.7841213202497874E-2,1.8404907975460238E-2,8.6058519793459354E-3,3.4982935153583528E-2,7.8318219291014096E-2,4.1000000000000002E-2]
[null,null,null,null,"Actual CPI (one year lagged)",{"$f":"G15/IF($F$13=\"Partially-lagged\", (1+F14), (1+G14))","v":0.97418412079883099},1,{"$f":"G15*(1+IF($F$13=\"Partially-lagged\",G14,H14))","v":1.0310344827586206},1.0568361464913187,1.0877981429705565,1.1022470746608675,1.1166960063511786,1.140433536985261,1.1622054499640704,1.1829406051819844,{"$f":"O15*(1+IF($F$13=\"Partially-lagged\",O14,P14))","v":1.2047125181607941},1.215080095769751,1.2575871639664742,1.3560791512515651,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,{"$f":"AM15*(1+IF($F$13=\"Partially-lagged\",AM14,AN14))","v":1.4116783964528792},1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,{"$f":"BS15*(1+IF($F$13=\"Partially-lagged\",BS14,BT14))","v":1.4116783964528792},1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,1.4116783964528792,{"$f":"BZ15*(1+IF($F$13=\"Partially-lagged\",BZ14,CA14))","v":1.4116783964528792},{"$f":"CA15*(1+IF($F$13=\"Partially-lagged\",CA14,CB14))","v":1.4116783964528792}]
[]
[null,null,null,null,"Nominal vanilla WACC (fixed real time varying)",null,9.145310344827573E-2,8.1731087812959125E-2,8.6239263523391729E-2,6.9339192383234938E-2,6.9155441662833939E-2,7.775453729826709E-2,5.4580841614453091E-2,5.2962628147401603E-2,4.6835535097963232E-2,3.5237052079015951E-2,6.0669839206948462E-2,0.10438814000808949,6.6928697540013848E-2]
[null,null,null,null,"Nominal vanilla WACC index",{"$f":"G18/(1+G17)","v":0.91620977286211935},1,{"$f":"G18*(1+H17)","v":1.0817310878129591},1.1750187801563061,1.2564936334074783,1.3433870055723114,1.4478414406030911,1.5268658449554899,1.6077326729328356,1.6830316929641236,1.7423367683797348,1.8480440599616876]
[null,null,null,null,"Real vanilla WACC",null,5.8599999999999999E-2,5.532163742690055E-2,5.532163742690055E-2,5.532163742690055E-2,5.532163742690055E-2,5.532163742690055E-2,3.4825089898214534E-2,3.450578979249519E-2,2.7916820608240966E-2,2.6403971429877604E-2,2.4818673990555373E-2,2.4176463172639551E-2,2.4907490432290125E-2]
[null,null,null,null,"Real vanilla WACC index",{"$f":"G20/(1+G19)","v":0.94464386926128852},1,{"$f":"G20*(1+H19)","v":1.0553216374269005},1.1137037584213945,1.1753156739457593,1.2403360615219399,1.3089534834049665,1.3545379061371257,1.4012773063922599,1.4403965135772117,1.4784287019693996,1.5151213419418581,1.5517516172673957,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,{"$f":"BS20*(1+BT19)","v":1.5904018558277742},1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,1.5904018558277742,{"$f":"BZ20*(1+CA19)","v":1.5904018558277742},{"$f":"CA20*(1+CB19)","v":1.5904018558277742}]
[]
[null,null,null,"Starting RAB and actual gross capex - As incurred ($m, nominal)"]
[null,null,null,null,"Asset class",null,{"$f":"\"RAB (closing as at \"&$G$4&\")\"","v":"RAB (closing as at 2011-12)"},{"$f":"\"Actual gross capex (\"&H4&\")\"","v":"Actual gross capex (2012-13)"},{"$f":"IF(COUNTA($H$23:H$23)<SUM($11:$11), \"Actual gross capex (\"&I4&\")\", \"\")","v":"Actual gross capex (2013-14)"},{"$f":"IF(COUNTA($H$23:I$23)<SUM($11:$11), \"Actual gross capex (\"&J4&\")\", \"\")","v":"Actual gross capex (2014-15)"},{"$f":"IF(COUNTA($H$23:J$23)<SUM($11:$11), \"Actual gross capex (\"&K4&\")\", \"\")","v":"Actual gross capex (2015-16)"},{"$f":"IF(COUNTA($H$23:K$23)<SUM($11:$11), \"Actual gross capex (\"&L4&\")\", \"\")","v":"Actual gross capex (2016-17)"},{"$f":"IF(COUNTA($H$23:L$23)<SUM($11:$11), \"Actual gross capex (\"&M4&\")\", \"\")","v":"Actual gross capex (2017-18)"},{"$f":"IF(COUNTA($H$23:M$23)<SUM($11:$11), \"Actual gross capex (\"&N4&\")\", \"\")","v":"Actual gross capex (2018-19)"},{"$f":"IF(COUNTA($H$23:N$23)<SUM($11:$11), \"Actual gross capex (\"&O4&\")\", \"\")","v":"Actual gross capex (2019-20)"},{"$f":"IF(COUNTA($H$23:O$23)<SUM($11:$11), \"Actual gross capex (\"&P4&\")\", \"\")","v":"Actual gross capex (2020-21)"},{"$f":"IF(COUNTA($H$23:P$23)<SUM($11:$11), \"Actual gross capex (\"&Q4&\")\", \"\")","v":"Actual gross capex (2021-22)"},{"$f":"IF(COUNTA($H$23:Q$23)<SUM($11:$11), \"Actual gross capex (\"&R4&\")\", \"\")","v":"Actual gross capex (2022-23)"},{"$f":"IF(COUNTA($H$23:R$23)<SUM($11:$11), \"Actual gross capex (\"&S4&\")\", \"\")","v":"Actual gross capex (2023-24)"},{"$f":"IF(COUNTA($H$23:S$23)<SUM($11:$11), \"Actual gross capex (\"&T4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:T$23)<SUM($11:$11), \"Actual gross capex (\"&U4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:U$23)<SUM($11:$11), \"Actual gross capex (\"&V4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:V$23)<SUM($11:$11), \"Actual gross capex (\"&W4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:W$23)<SUM($11:$11), \"Actual gross capex (\"&X4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:X$23)<SUM($11:$11), \"Actual gross capex (\"&Y4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:Y$23)<SUM($11:$11), \"Actual gross capex (\"&Z4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:Z$23)<SUM($11:$11), \"Actual gross capex (\"&AA4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AA$23)<SUM($11:$11), \"Actual gross capex (\"&AB4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AB$23)<SUM($11:$11), \"Actual gross capex (\"&AC4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AC$23)<SUM($11:$11), \"Actual gross capex (\"&AD4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AD$23)<SUM($11:$11), \"Actual gross capex (\"&AE4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AE$23)<SUM($11:$11), \"Actual gross capex (\"&AF4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AF$23)<SUM($11:$11), \"Actual gross capex (\"&AG4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AG$23)<SUM($11:$11), \"Actual gross capex (\"&AH4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AH$23)<SUM($11:$11), \"Actual gross capex (\"&AI4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AI$23)<SUM($11:$11), \"Actual gross capex (\"&AJ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AJ$23)<SUM($11:$11), \"Actual gross capex (\"&AK4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AK$23)<SUM($11:$11), \"Actual gross capex (\"&AL4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AL$23)<SUM($11:$11), \"Actual gross capex (\"&AM4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AM$23)<SUM($11:$11), \"Actual gross capex (\"&AN4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AN$23)<SUM($11:$11), \"Actual gross capex (\"&AO4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AO$23)<SUM($11:$11), \"Actual gross capex (\"&AP4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AP$23)<SUM($11:$11), \"Actual gross capex (\"&AQ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AQ$23)<SUM($11:$11), \"Actual gross capex (\"&AR4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AR$23)<SUM($11:$11), \"Actual gross capex (\"&AS4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AS$23)<SUM($11:$11), \"Actual gross capex (\"&AT4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AT$23)<SUM($11:$11), \"Actual gross capex (\"&AU4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AU$23)<SUM($11:$11), \"Actual gross capex (\"&AV4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AV$23)<SUM($11:$11), \"Actual gross capex (\"&AW4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AW$23)<SUM($11:$11), \"Actual gross capex (\"&AX4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AX$23)<SUM($11:$11), \"Actual gross capex (\"&AY4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AY$23)<SUM($11:$11), \"Actual gross capex (\"&AZ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:AZ$23)<SUM($11:$11), \"Actual gross capex (\"&BA4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BA$23)<SUM($11:$11), \"Actual gross capex (\"&BB4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BB$23)<SUM($11:$11), \"Actual gross capex (\"&BC4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BC$23)<SUM($11:$11), \"Actual gross capex (\"&BD4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BD$23)<SUM($11:$11), \"Actual gross capex (\"&BE4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BE$23)<SUM($11:$11), \"Actual gross capex (\"&BF4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BF$23)<SUM($11:$11), \"Actual gross capex (\"&BG4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BG$23)<SUM($11:$11), \"Actual gross capex (\"&BH4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BH$23)<SUM($11:$11), \"Actual gross capex (\"&BI4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BI$23)<SUM($11:$11), \"Actual gross capex (\"&BJ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BJ$23)<SUM($11:$11), \"Actual gross capex (\"&BK4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BK$23)<SUM($11:$11), \"Actual gross capex (\"&BL4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BL$23)<SUM($11:$11), \"Actual gross capex (\"&BM4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BM$23)<SUM($11:$11), \"Actual gross capex (\"&BN4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BN$23)<SUM($11:$11), \"Actual gross capex (\"&BO4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BO$23)<SUM($11:$11), \"Actual gross capex (\"&BP4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BP$23)<SUM($11:$11), \"Actual gross capex (\"&BQ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BQ$23)<SUM($11:$11), \"Actual gross capex (\"&BR4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BR$23)<SUM($11:$11), \"Actual gross capex (\"&BS4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BS$23)<SUM($11:$11), \"Actual gross capex (\"&BT4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BT$23)<SUM($11:$11), \"Actual gross capex (\"&BU4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BU$23)<SUM($11:$11), \"Actual gross capex (\"&BV4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BV$23)<SUM($11:$11), \"Actual gross capex (\"&BW4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BW$23)<SUM($11:$11), \"Actual gross capex (\"&BX4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BX$23)<SUM($11:$11), \"Actual gross capex (\"&BY4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BY$23)<SUM($11:$11), \"Actual gross capex (\"&BZ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:BZ$23)<SUM($11:$11), \"Actual gross capex (\"&CA4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$23:CA$23)<SUM($11:$11), \"Actual gross capex (\"&CB4&\")\", \"\")","v":""}]
[]
[null,null,null,1,"Overhead Subtransmission Lines (Urban)",null,10.820104186590086,1.4306520456801495,0.77012596780147458,0.32900000000000001,0.34398259050000002,0.23532173329999995,0.32752781581342011,0.27661668106636395,0.42018964404843423,0.51086485504990675,0.46998572227685137,0.33336752454143798,0.42737054081418446]
[null,null,null,2,"Underground Subtransmission Lines (Urban)",null,10.536156803155855,0.16379922052071899,0.13489374102452892,9.9999999999999985E-3,2.699940210000001E-2,7.6727204999999981E-3,0,0,2.5842151072905988E-2,4.8856427967612866E-2,0.28805367587641262,0.37551735126522434,0.112319778]
[null,null,null,3,"Urban Zone Substations",null,40.785333722201415,2.077643603180868,5.0423470782081097,2.2149999999999999,3.8617069486999993,1.4713295085,1.9067169650753433,4.7085562297949697E-2,2.0150018514760615,2.3168724154430014,0.50676239917918997,0.10065132362734223,0.21600479]
[null,null,null,4,"Rural Zone Substations",null,2.3440813058016094,0.30674692306191209,1.087515875407745,0.44400000000000001,0.19252288630000003,0.40986040400000007,0.62548136287431522,1.0034220471735107,1.2172562056505893,0.66207979796202443,1.3200628303309623,5.1642796869916241E-3,0]
[null,null,null,5,"SCADA",null,2.8931938898182366,1.2710803774901676,2.5087675726658754,2.41,16.735832956526327,14.731922469454922,1.0204426010679282,2.2907897637069592,3.5386734218137978,2.3213735926907901,2.1507876929660141,0.36232670714105192,0.87850047399999998]
[null,null,null,6,"Distribution Switching Stations (Ground)",null,15.108229882913287,0.1529147401923944,0.18447822618161661,0.214,0.18346362390000004,0.2673950115,0.29811378955774998,7.3068477727635125E-2,0.34066613123443606,0.28110067597673821,0.16724033174592998,0.11937578718682844,0.11865173559999999]
[null,null,null,7,"Overhead High Voltage Lines Urban",null,81.784631864620707,6.7235478294925084,7.3555456465576743,6.3209999999999997,7.0607592548999998,10.353698966324522,12.626306131744021,8.5383539543970493,11.039524159286366,11.950673469253307,10.312250111380168,9.8551098791451999,10.688186632669151]
[null,null,null,8,"Overhead High Voltage Lines Rural",null,318.05552321551295,18.916477740819669,19.473537100657218,18.553000000000001,18.128541342550001,31.831844591946005,34.201105597267443,24.972087199340894,27.728402404815803,31.481698763082075,32.837015631638543,30.569544789819634,35.025539302175538]
[null,null,null,9,"Voltage Regulators on Distribution Feeders",null,11.148303479100871,0.88753640622497032,0.73447392223801644,1.046,0.5929834397999999,0.68118266820000017,0.53137165925253849,0.21341291270596727,0.64665898514056108,0.91014514673587565,0.85080273438974541,0.81113978169011747,2.5058070299999997]
[null,null,null,10,"Underground High Voltage Lines",null,226.52170300607369,5.8816704295431874,4.7748047330550571,6.4039999999999999,6.0042267438000003,6.2455505922272199,9.7405667963410014,6.64787562786998,7.4375823153817606,9.3984695772004319,10.646728670242842,12.795624378322783,9.372045331599999]
[null,null,null,11,"Underground High Voltage Lines SWER",null,0.36766079923132167,6.086711875491968E-2,8.3782168199999993E-2,3.1E-2,3.6569622599999997E-2,0,1.063101715212142,1.6608607008180135E-2,0,0,0,0,0]
[null,null,null,12,"Distribution Substations HV (Pole)",null,1.1975263347284724,0.1064459426954157,0.20320823797298868,0.184,0.11560036920000005,8.9430698599999983E-2,8.3811129165696413E-2,6.096655646959416E-2,5.6186183515609396E-2,7.2957832889004995E-2,7.4763477671461936E-2,6.652095542064318E-2,6.0189406199999997E-2]
[null,null,null,13,"Distribution Substations HV (Ground)",null,17.844678564325879,1.6785528728177401,2.3107489645914341,3.016,3.6749719826000007,4.7759829485156295,4.2506302401790803,2.2007436422088635,3.4921146046060598,4.8188683828642853,3.737708629185053,4.3874982661707236,3.5848878093000001]
[null,null,null,14,"Distribution Substations LV (Pole)",null,141.89577627745842,7.4719911900834957,6.6847010343796684,6.0419999999999998,7.8322581722000004,7.2892089687227655,7.3780196003055218,6.7902843998794893,6.9834437789871249,9.0654169268232376,7.8666165079245971,7.7468731225193315,7.1483605087567383]
[null,null,null,15,"Distribution Substations LV (Ground)",null,59.81104030609518,3.0565144443196464,3.3186395425196618,5.4539999999999997,6.3162710208000004,6.156297340210056,7.4863886012002006,8.4177034078544892,9.7731683257891735,12.19966986724412,9.5370202147103527,12.649744511779272,13.181901333499997]
[null,null,null,16,"Overhead Low Voltage Lines Underbuilt Urban",null,30.071455477392828,2.7408494957267404,2.693766661702873,4.1909999999999998,3.8407009774500005,5.0857333639935565,6.8497320973257274,4.6837047410956814,4.5658019516833157,5.2460092935446747,4.2249203325326796,4.1166352806487811,4.4820502138773062]
[null,null,null,17,"Overhead Low Voltage Lines Underbuilt Rural",null,40.734695107056027,2.1293370257918851,2.1723091510659911,3.67,3.6955691655000003,4.840973944597776,5.8579248858170949,4.4030413256699994,3.7475093276792411,4.4301044597394981,3.3374714097823319,4.0153872772968384,3.6059863055709229]
[null,null,null,18,"Overhead Low Voltage Lines Urban",null,57.683052606020922,3.5713119242929161,3.4257847837133935,4.9870000000000001,4.7631638083500007,6.1577726173043539,7.9378910110946554,6.0188810672221171,5.6093789001650336,6.2344710192031654,5.1452194545281795,5.0864243474663526,5.5991956826773066]
[null,null,null,19,"Overhead Low Voltage Lines Rural",null,61.424582152564092,6.2804639746097806,5.3246569208324779,6.8229999999999995,6.8564367853500006,10.204400505416878,12.490136911445369,9.686295489020246,8.3384790744687418,10.45816484736436,8.2855757645550092,8.6634628252398738,9.6138652726773071]
[null,null,null,20,"Underground Low Voltage Lines",null,93.66113053378858,3.2722533381007044,3.6463017231621251,4.9480000000000004,3.7733089673000006,4.479286801077067,7.7866313939335319,6.9543014348515744,4.9116432920469251,6.2449314113743402,4.697693156112547,6.5264549120073561,6.2164708269999993]
[null,null,null,21,"Underground Low Voltage Common Trench",null,42.344809349584821,1.7548100278146463,1.6128812067980338,1.8069999999999999,1.9440700825000001,1.6236098629770659,2.6589900685066401,4.4756562919719034,3.7853825532385446,4.6010558029909161,3.7445261924570383,5.6337960180628226,4.5863742469999993]
[null,null,null,22,"HVST Service Connections",null,2.9838839483923522E-3,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,"HV Service Connections",null,2.2390781922631389,9.3676531021838289E-2,0.10485811073380863,0.15,0.15345669115909447,0.12456742868196791,7.6152331356172109E-2,5.1338890372714087E-2,4.8799664665957879E-2,0.21515758960943901,0.12576877549822935,0.27026577015707881,0.13312081574737283]
[null,null,null,24,"HV Metering CA Service Connections",null,0.87020323170188241,7.5106224695008113E-3,6.8390480028900228E-3,1E-3,6.1210392000000009E-3,4.9156633999999991E-3,-3.5599845416382841E-3,1.1213899710535841E-2,1.6718305175058134E-2,1.3768754311240583E-2,2.6698097358320997E-3,4.078674829725671E-3,1.0799985E-2]
[null,null,null,25,"HV/LV Service Connections",null,3.8037583094968364,0.16943556682442021,0.18966002727170622,0.27,0.27756174535839395,0.22530886505254352,0.13773901838152081,9.2858199332869359E-2,8.8265425217236487E-2,8.2469736094443871E-2,0.21130404896857019,0.42400316714445424,0.24077963419703383]
[null,null,null,26,"Business LV Service Connections",null,8.4087398994148668,0.47112756498266567,0.51554643623914365,0.74199999999999999,0.74937805292554394,0.59007671792319505,0.3633189695138464,0.24319265680832919,0.28739840798384569,0.23856050782803392,0.56408313268723953,1.1104507459095871,0.63958139545073545]
[null,null,null,27,"Business LV Metering CA Service Connections",null,7.9872286558555841,0.48209394958250945,0.46585515216936058,0.246,0.4207822464,0.21125016359999998,-0.20336922527173426,0.63919228350054291,0.95294339497831337,0.74830710660795219,0.15217915494242967,0.23248446529436323,0.61559914500000001]
[null,null,null,28,"Domestic LV Service Connections",null,53.040642908498761,3.8614799102441455,4.2085112670884257,5.9690000000000003,6.0672621607569681,4.7329070077422939,2.9011426407821701,1.9506077681501404,2.0228327882530608,1.8001092412871658,4.4707712951503567,8.9067403578164797,5.0848524046048578]
[null,null,null,29,"Domestic LV Metering CA Service Connections",null,11.774147589607542,0.36430647795318971,0.58924888580000012,0.13899999999999998,0.45093312680000003,0.40136189209999995,-0.50745462638433314,1.5923737588960893,2.3739993348582544,1.7980513468370094,0.37911298248815817,0.57917182582104532,1.5335978699999999]
[null,null,null,30,"Emergency Network Spares",null,2.300353591312164,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,31,"Motor Vehicles",null,19.667194109552515,4.4324257761129457,5.0767009000116055,2.1829999999999998,2.6791157250037743,1.8087288681118834,3.2465418898993397,3.7416824891128115,3.3393241404633041,3.3480523303409671,3.5048515856711249,3.3829411346663965,5.610758914445066]
[null,null,null,32,"Minor Assets",null,30.248798361704907,7.5387458629700417,8.2651870122912214,9.9220000000000006,6.9944012142239682,14.282941916683685,15.40127822726085,10.480835115934758,13.174962639191035,18.83891084091983,23.105983992380633,23.466425457088928,27.044401743892863]
[null,null,null,33,"Non-System Property",null,18.704502366096463,0.38829051631014955,0.26813452745698174,0,0,0,2.2400706030920521,1.4362343877958355,3.8184731239836855,1.5924322628232002,4.0145535754886925,2.5500381919960877,6.9451875762492419]
[null,null,null,34,"Spare Parts",null,10.864500117468292,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,35,"NEM Assets",null,8.2674721035707694,9.2652048323186627,13.979310214195028,0,0,0,0,0,0,0,0,0,0]
[null,null,null,36,"Business Management Systems",null,null,null,null,null,null,0,12.65910013616562,0,0,0,0,0,0]
[null,null,null,37,"Land",null,null,0.56722226582144197,0.64759992,0,0,0,0,0,0,0,0,0,0]
[null,null,null,38,"Easements",null,null,0.1166203150804011,0.46526246999999987,0.48,0.7136186200000002,0.93000477088710232,0.89351781480757275,0.85128040873800204,0.26786464133391025,0.33662713702505875,0.30325410456993945,0.38563806675950529,0.48239421999999998]
[null,null,null,39,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,40,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,41,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,42,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,43,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,44,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,45,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,46,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,47,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,48,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,49,"Buildings",null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,50,"Equity raising costs",null,null,null,null,null,null,null,0.20620280005617461,null,1.1846687230135771,0,0,0,0]
[null,null,null,null,"Total",null,{"$f":"SUM(G25:G74)","v":1445.2132721845278},{"$f":"SUM(H25:H74)","v":97.69360686290635},108.32598422999614,99.201000000000008,114.49257076475408,140.2505390115505,162.53157096829705,118.86170904789107,133.24915585121772,152.26623141908368,147.03573739706712,155.53285717652224,165.76478092600561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT25:BT74)","v":0},0,0,0,0,0,0,{"$f":"SUM(CA25:CA74)","v":0},{"$f":"SUM(CB25:CB74)","v":0}]
[]
[null,null,null,"Actual asset disposals - As incurred ($m, nominal)"]
[null,null,null,null,{"$f":"$E$23","v":"Asset class"},null,null,{"$f":"IF(H$23=\"\", \"\", \"Actual asset disposals \n(\"&H$4&\")\")","v":"Actual asset disposals \n(2012-13)"},{"$f":"IF(I$23=\"\", \"\", \"Actual asset disposals \n(\"&I$4&\")\")","v":"Actual asset disposals \n(2013-14)"},"Actual asset disposals \n(2014-15)","Actual asset disposals \n(2015-16)","Actual asset disposals \n(2016-17)","Actual asset disposals \n(2017-18)","Actual asset disposals \n(2018-19)","Actual asset disposals \n(2019-20)","Actual asset disposals \n(2020-21)","Actual asset disposals \n(2021-22)","Actual asset disposals \n(2022-23)","Actual asset disposals \n(2023-24)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$23=\"\", \"\", \"Actual asset disposals \n(\"&BU$4&\")\")","v":""},"","","","","","",""]
[null,null,null,null,{"$f":"E25","v":"Overhead Subtransmission Lines (Urban)"},null,null,null,0,0,0,null,null,null,0,0,0,1.0779335633959155E-3,1.0779335633959155E-3]
[null,null,null,null,"Underground Subtransmission Lines (Urban)",null,null,null,0,0,0,null,null,null,0,0,0,1.1063688503530546E-3,1.1063688503530546E-3]
[null,null,null,null,"Urban Zone Substations",null,null,null,0,0,0,null,null,null,0,0,0,2.9662630038585814E-4,2.9662630038585814E-4]
[null,null,null,null,"Rural Zone Substations",null,null,null,0,0,0,null,null,null,0,0,0,1.5220478555003793E-5,1.5220478555003793E-5]
[null,null,null,null,"SCADA",null,null,null,0,0,0,null,null,null,0,0,0,1.0675665875641484E-3,1.0675665875641484E-3]
[null,null,null,null,"Distribution Switching Stations (Ground)",null,null,null,0,0,0,null,null,null,0,0,0,3.5174451146472439E-4,3.5174451146472439E-4]
[null,null,null,null,"Overhead High Voltage Lines Urban",null,null,null,0,0,0,null,null,null,0,0,0,3.1887606307307768E-2,3.1887606307307768E-2]
[null,null,null,null,"Overhead High Voltage Lines Rural",null,null,null,0,0,0,null,null,null,0,0,0,9.8898440549045022E-2,9.8898440549045022E-2]
[null,null,null,null,"Voltage Regulators on Distribution Feeders",null,null,null,0,0,0,null,null,null,0,0,0,2.3916160989319742E-3,2.3916160989319742E-3]
[null,null,null,null,"Underground High Voltage Lines",null,null,null,0,0,0,null,null,null,0,0,0,3.7704461378608507E-2,3.7704461378608507E-2]
[null,null,null,null,"Underground High Voltage Lines SWER",null,null,null,0,0,0,null,null,null,0,0,0,0,0]
[null,null,null,null,"Distribution Substations HV (Pole)",null,null,null,0,0,0,null,null,null,0,0,0,2.1509081802477682E-4,2.1509081802477682E-4]
[null,null,null,null,"Distribution Substations HV (Ground)",null,null,null,0,0.05,8.2470200000000007E-3,null,null,null,0,0,0,1.2948555315705958E-2,1.2948555315705958E-2]
[null,null,null,null,"Distribution Substations LV (Pole)",null,null,null,0,0,0,null,null,null,0,0,0,2.5048281884375457E-2,2.5048281884375457E-2]
[null,null,null,null,"Distribution Substations LV (Ground)",null,null,null,0.21770200000000001,0,0,null,null,null,0,0,0,3.7280314050717037E-2,3.7280314050717037E-2]
[null,null,null,null,"Overhead Low Voltage Lines Underbuilt Urban",null,null,null,0,0,0,null,null,null,0,0,0,1.3310859679900307E-2,1.3310859679900307E-2]
[null,null,null,null,"Overhead Low Voltage Lines Underbuilt Rural",null,null,null,0,0,0,null,null,null,0,0,0,1.2983805235443006E-2,1.2983805235443006E-2]
[null,null,null,null,"Overhead Low Voltage Lines Urban",null,null,null,0,0,0,null,null,null,0,0,0,1.6446214872199778E-2,1.6446214872199778E-2]
[null,null,null,null,"Overhead Low Voltage Lines Rural",null,null,null,0,0,0,null,null,null,0,0,0,2.8012970032799542E-2,2.8012970032799542E-2]
[null,null,null,null,"Underground Low Voltage Lines",null,null,null,0,0,0,null,null,null,0,0,0,1.9234301119895762E-2,1.9234301119895762E-2]
[null,null,null,null,"Underground Low Voltage Common Trench",null,null,null,0,0,0,null,null,null,0,0,0,1.6603609303743702E-2,1.6603609303743702E-2]
[null,null,null,null,"HVST Service Connections",null,null,null,0,0,0,null,null,null,0,0,0,0,0]
[null,null,null,null,"HV Service Connections",null,null,null,0,0,0,null,null,null,0,0,0,7.9640033344665631E-4,7.9640033344665631E-4]
[null,null,null,null,"HV Metering CA Service Connections",null,null,null,0,0,0,null,null,null,0,0,0,1.2018474036155621E-5,1.2018474036155621E-5]
[null,null,null,null,"HV/LV Service Connections",null,null,null,0,0,0,null,null,null,0,0,0,1.2494319873500187E-3,1.2494319873500187E-3]
[null,null,null,null,"Business LV Service Connections",null,null,null,0,0,0,null,null,null,0,0,0,3.2722224497993891E-3,3.2722224497993891E-3]
[null,null,null,null,"Business LV Metering CA Service Connections",null,null,null,0,0,0,null,null,null,0,0,0,6.850530200608702E-4,6.850530200608702E-4]
[null,null,null,null,"Domestic LV Service Connections",null,null,null,0,0,0,null,null,null,0,0,0,2.6245950899432605E-2,2.6245950899432605E-2]
[null,null,null,null,"Domestic LV Metering CA Service Connections",null,null,null,0,0,0,null,null,null,0,0,0,1.7066233131340976E-3,1.7066233131340976E-3]
[null,null,null,null,"Emergency Network Spares",null,null,null,0,0,0,null,null,null,0,0,0,0,0]
[null,null,null,null,"Motor Vehicles",null,null,1.6784861198703058,1.130320119180378,0.72,0.7488939256691246,0.36693619275873812,0.46893920632060238,0.43627616750152676,0.46858968473447721,0.13948965561120336,0.48816641560176555,0.23449086650362899,0.23449086650362899]
[null,null,null,null,"Minor Assets",null,null,0.28790815547767623,9.7923003099042477E-2,0,0,null,null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"E57","v":"Non-System Property"},null,null,2.4539834675674883,1.2821784550220272,0,0,null,null,null,0.65,0,0,0,0]
[null,null,null,null,"Spare Parts",null,null,null,0,0,0,null,null,null,0,0,0,0,0]
[null,null,null,null,"NEM Assets",null,null,null,0,0,0,null,null,null,0,0,0,0,0]
[null,null,null,null,"Business Management Systems",null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Land",null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Easements",null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"E25","v":"Overhead Subtransmission Lines (Urban)"},null,null,2.0440779999999999E-2,0,0,0,0,0.22677181950000069,0,0,2.057138E-2,0,0,4.3748127794478705E-3]
[null,null,null,null,"SCADA",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Overhead High Voltage Lines Urban",null,null,0.21079221765926112,0.48660216104382836,0.27,0.15167952261989223,0.17985198494749713,0.13818905075000007,2.1273071275,0.24969942217517391,0.17730387275984649,0.31408438905143693,0.2618254109086573,0.15760342138424249]
[null,null,null,null,"Distribution Substations HV (Pole)",null,null,1.3216250000000001E-3,8.823117479683644E-2,0.04,0,0,2.0909000000000003E-5,0,0,0,0,0,0]
[null,null,null,null,"Distribution Substations HV (Ground)",null,null,0.18896262322247484,0.33885700431065724,0.2,0.13970299434754779,0.17152450877790518,0.1227157605000001,0.11358101699999994,0.22967970267286872,0.15303545017591649,0.26524999711671537,0.22303494046924843,0.13779951654706335]
[null,null,null,null,"Overhead Low Voltage Lines Underbuilt Urban",null,null,7.9388627747145179E-3,3.7441182858321881E-3,0.01,4.7787664966702538E-3,3.3309904678367913E-3,6.2610447499999991E-3,5.4597341999999974E-3,8.0078878009220804E-3,9.616461033572006E-3,1.9533756773888609E-2,1.5516188175763536E-2,7.9022289839391514E-3]
[null,null,null,null,"Underground Low Voltage Lines",null,null,0.550106503632804,0.60517870456154488,1.25,1.3372991908307454,0.25504684029364982,1.4268396899999995,1.2060298140000003,2.5392923035984967,2.9885675057312233,4.4007325904139059,3.7009186221333219,2.1114642241953341]
[null,null,null,null,"HV Metering CA Service Connections",null,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,"Business LV Metering CA Service Connections",null,null,0,0,0,0,0,0,null,0,0,0,0,0]
[null,null,null,null,"Motor Vehicles",null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,{"$f":"E57","v":"Non-System Property"},null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Easements",null,null,null,0.11714118562329447,0.2,0.16349810871046669,0.19834457671648412,0.13762597000000001,0.18622874000000003,0.36024078794231879,0.3041771910326912,0.43128815053554437,0.51480355135918954,0.23301835744136448]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,"Equity raising costs",null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,"RAB lives (years)"]
[null,null,null,null,"Urban Zone Substations",40,30.842565712111366,40,null,null,null,null,40,null,40]
[null,null,null,null,"SCADA",10,2.5630824800623206,10,null,null,null,null,10,null,10]
[null,null,null,null,"Overhead High Voltage Lines Rural",35,20.720321963922586,35,null,null,null,null,35,null,35]
[null,null,null,null,"Underground High Voltage Lines SWER",60,47.533476337489951,60,null,null,null,null,60,null,60]
[null,null,null,null,"Distribution Substations LV (Pole)",40,22.834021544942726,40,null,null,null,null,40,null,40]
[null,null,null,null,"Overhead Low Voltage Lines Urban",35,17.562960491170905,35,null,null,null,null,35,null,35]
[null,null,null,null,"HVST Service Connections",40,2.0267652273589678,40,null,null,null,null,40,null,40]
[null,null,null,null,"HV/LV Service Connections",40,26.940178665992079,40,null,null,null,null,40,null,40]
[null,null,null,null,"Domestic LV Metering CA Service Connections",20,3.8619724333896093,20,null,null,null,null,20,null,20]
[null,null,null,null,"Minor Assets",5,2.6241670607244418,5,null,null,null,null,5,null,5]
[null,null,null,null,"NEM Assets",5,1.8035355262480346,5,null,null,null,null,5,null,5]
[null,null,null,null,"Land","n/a","n/a","n/a",null,null,null,null,"n/a",null,"n/a"]
[null,null,null,null,0,0,null,0,null,null,null,null,null,null,0]
[null,null,null,null,0,0,null,0,null,null,null,null,null,null,0]
[null,null,null,null,0,0,null,0,null,null,null,null,null,null,0]
[]
[null,null,null,null,"Underground Subtransmission Lines (Urban)"]
[null,null,null,null,"SCADA"]
[null,null,null,null,"Overhead High Voltage Lines Rural"]
[null,null,null,null,"Underground High Voltage Lines"]
[null,null,null,null,"Distribution Substations HV (Ground)"]
[null,null,null,null,"Overhead Low Voltage Lines Underbuilt Rural"]
[null,null,null,null,"Underground Low Voltage Common Trench"]
[null,null,null,null,"HV/LV Service Connections"]
[null,null,null,null,"Domestic LV Service Connections"]
[null,null,null,null,"Motor Vehicles"]
[null,null,null,null,"Spare Parts"]
[null,null,null,null,"Business Management Systems"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H240:H289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS240:BS289)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(CA240:CA289)","v":0},{"$f":"SUM(CB240:CB289)","v":0}]
[null,null,null,null,{"$f":"$E$23","v":"Asset class"},null,null,{"$f":"IF(H$239=\"\", \"\", \"Asset adjustments remaining life (\" & H$4 & \")\")","v":""},{"$f":"IF(I$239=\"\", \"\", \"Asset adjustments remaining life (\" & I$4 & \")\")","v":""},"","","Asset adjustments remaining life (2016-17)","","Asset adjustments remaining life (2018-19)","","","","","Asset adjustments remaining life (2023-24)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$239=\"\", \"\", \"Asset adjustments remaining life (\" & BU$4 & \")\")","v":""},"","","","","","",""]
[null,null,null,null,"Urban Zone Substations"]
[null,null,null,null,"Rural Zone Substations"]
[null,null,null,null,"Underground High Voltage Lines"]
[null,null,null,null,"Distribution Substations HV (Pole)"]
[null,null,null,null,"Distribution Substations LV (Ground)"]
[null,null,null,null,"Overhead Low Voltage Lines Urban"]
[null,null,null,null,"HV Service Connections"]
[null,null,null,null,"Business LV Service Connections"]
[null,null,null,null,"Domestic LV Metering CA Service Connections"]
[null,null,null,null,"Emergency Network Spares"]
[null,null,null,null,"Business Management Systems"]
[null,null,null,null,"Easements"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Buildings"]
[null,null,null,"Adjustment for difference in t-1 capex - As incurred ($m, nominal)"]
[null,null,null,null,"Underground Subtransmission Lines (Urban)",null,-0.39542333137998342,null,null,null,null,7.9654315159162648E-3,null,-7.1381918437613424E-3]
[null,null,null,null,"Urban Zone Substations",null,-4.107120650326026,null,null,null,null,1.3582206000740313,null,-1.0377111525432616]
[null,null,null,null,"Voltage Regulators on Distribution Feeders",null,-0.52713507791072534,null,null,null,null,-0.10601651952515656,null,-0.54955780477423555]
[null,null,null,null,"Underground High Voltage Lines SWER",null,0,null,null,null,null,0,null,1.7042750561469179E-2]
[null,null,null,null,"Distribution Substations LV (Pole)",null,-3.7380050707010009,null,null,null,null,0.44426391982028868,null,1.426524161441888]
[null,null,null,null,"Overhead Low Voltage Lines Underbuilt Rural",null,-1.340609793158146,null,null,null,null,2.2374023289460241,null,1.3230271659697226]
[null,null,null,null,"HVST Service Connections",null,0,null,null,null,null,0,null,0]
[null,null,null,null,"HV/LV Service Connections",null,-6.842859387711786E-2,null,null,null,null,-9.5032002966718543E-2,null,-4.001618320850657E-2]
[null,null,null,null,"Business LV Service Connections",null,-0.18448333487014368,null,null,null,null,-0.25918481592273462,null,-0.1048011051228819]
[null,null,null,null,"Domestic LV Metering CA Service Connections",null,0.39223387748256888,null,null,null,null,-0.11958554927062393,null,1.3658338730242963]
[null,null,null,null,"Minor Assets",null,-5.7912150689384614,null,null,null,null,-1.4819816924445934,null,7.8575930660012006E-3]
[null,null,null,null,"NEM Assets",null,2.3920052613340044,null,null,null,null,0,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,{"$f":"E25","v":"Overhead Subtransmission Lines (Urban)"}]
[null,null,null,null,"Rural Zone Substations"]
[null,null,null,null,"Overhead High Voltage Lines Urban"]
[null,null,null,null,"Distribution Substations HV (Pole)"]
[null,null,null,null,"Distribution Substations LV (Ground)"]
[null,null,null,null,"Overhead Low Voltage Lines Rural"]
[null,null,null,null,"Underground Low Voltage Lines"]
[null,null,null,null,"HV Metering CA Service Connections"]
[null,null,null,null,"Business LV Metering CA Service Connections"]
[null,null,null,null,"Emergency Network Spares"]
[null,null,null,null,{"$f":"E57","v":"Non-System Property"}]
[null,null,null,null,"Easements"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Equity raising costs"]
[null,null,null,"RFM closing RAB ($m, nominal)"]
[null,null,null,null,{"$f":"E25","v":"Overhead Subtransmission Lines (Urban)"},"Yes",null,null,null,null,null,12.153809171291552,null,12.139487162363741,null,null,null,null,13.890118604308679]
[null,null,null,null,"SCADA","Yes",null,null,null,null,null,38.849412398947905,null,32.160576067586248,null,null,null,null,21.024499076179808]
[null,null,null,null,"Overhead High Voltage Lines Rural","Yes",null,null,null,null,null,348.15210794550245,null,390.09749307677134,null,null,null,null,485.67832376907057]
[null,null,null,null,"Distribution Substations HV (Ground)","Yes",null,null,null,null,null,27.330008231599336,null,32.586601082494539,null,null,null,null,48.941762373202806]
[null,null,null,null,"Overhead Low Voltage Lines Underbuilt Urban","Yes",null,null,null,null,null,42.902123719544072,null,54.128161074219683,null,null,null,null,75.496976638568398]
[null,null,null,null,"Overhead Low Voltage Lines Rural","Yes",null,null,null,null,null,81.983415167066923,null,101.39572006292821,null,null,null,null,144.07889091458134]
[null,null,null,null,"Underground Low Voltage Common Trench","Yes",null,null,null,null,null,44.325384748275312,null,46.404801447775014,null,null,null,null,59.011822492849106]
[null,null,null,null,"HV Metering CA Service Connections","Yes",null,null,null,null,null,1.3150297620300362,null,1.1119380433391595,null,null,null,null,0.83163908191234881]
[null,null,null,null,"Domestic LV Service Connections","Yes",null,null,null,null,null,65.214483422836111,null,64.330053298514258,null,null,null,null,78.821091441161215]
[null,null,null,null,"Motor Vehicles","Yes",null,null,null,null,null,-2.9104215017315895,null,7.5226948473193316,null,null,null,null,18.90707251503293]
[null,null,null,null,"Spare Parts","No",null,null,null,null,null,13.258203043114699,null,13.752372429267156,null,null,null,null,16.411582266536531]
[null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"E69","v":0},null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,0,null,null,null,null,null,null,0]
[null,null,null,null,"Equity raising costs","Yes",null,null,null,null,null,null,null,0.210269944236569,null,null,null,null,1.4768592579796913]
[null,null,null,null,"Asset class",null,null,{"$f":"IF(COUNTA($G$509:G$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&H$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:H$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&I$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:I$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&J$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:J$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&K$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:K$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&L$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:L$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&M$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:M$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&N$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:N$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&O$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:O$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&P$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:P$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&Q$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:Q$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&R$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:R$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&S$4&\")\", \"\")","v":"Adjusted RAB (closing as at 2023-24)"},{"$f":"IF(COUNTA($G$509:S$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&T$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:T$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&U$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:U$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&V$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:V$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&W$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:W$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&X$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:X$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&Y$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:Y$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&Z$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:Z$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AA$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AB$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AC$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AD$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AE$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AF$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AG$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AH$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AI$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AJ$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AK$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AL$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AM$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AN$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AO$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AP$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AQ$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AR$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AS$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AT$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AU$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AU$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AV$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AV$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AW$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AW$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AX$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AX$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AY$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AY$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&AZ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:AZ$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BA$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BB$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BC$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BD$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BE$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BF$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BG$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BH$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BI$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BJ$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BK$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BL$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BM$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BN$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BO$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BP$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BQ$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BR$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BS$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BT$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BU$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BU$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BV$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BV$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BW$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BW$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BX$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BX$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BY$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BY$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&BZ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:BZ$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&CA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$509:CA$509)=SUM($11:$11)-1, \"Adjusted RAB (closing as at \"&CB$4&\")\", \"\")","v":""}]
[null,null,null,null,{"$f":"E26","v":"Underground Subtransmission Lines (Urban)"},null,null,{"$f":"IF(COUNTA($G512:G512)=SUM($11:$11)-1, H457+SUMPRODUCT(I241:Q241, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:H512)=SUM($11:$11)-1, I457+SUMPRODUCT(J241:R241, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:I512)=SUM($11:$11)-1, J457+SUMPRODUCT(K241:S241, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:J512)=SUM($11:$11)-1, K457+SUMPRODUCT(L241:T241, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:K512)=SUM($11:$11)-1, L457+SUMPRODUCT(M241:U241, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:L512)=SUM($11:$11)-1, M457+SUMPRODUCT(N241:V241, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:M512)=SUM($11:$11)-1, N457+SUMPRODUCT(O241:W241, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:N512)=SUM($11:$11)-1, O457+SUMPRODUCT(P241:X241, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:O512)=SUM($11:$11)-1, P457+SUMPRODUCT(Q241:Y241, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:P512)=SUM($11:$11)-1, Q457+SUMPRODUCT(R241:Z241, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:Q512)=SUM($11:$11)-1, R457+SUMPRODUCT(S241:AA241, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:R512)=SUM($11:$11)-1, S457+SUMPRODUCT(T241:AB241, 1/T$15:AB$15)*S$15, \"\")","v":10.581624552287735},{"$f":"IF(COUNTA($G512:S512)=SUM($11:$11)-1, T457+SUMPRODUCT(U241:AC241, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:T512)=SUM($11:$11)-1, U457+SUMPRODUCT(V241:AD241, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:U512)=SUM($11:$11)-1, V457+SUMPRODUCT(W241:AE241, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:V512)=SUM($11:$11)-1, W457+SUMPRODUCT(X241:AF241, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:W512)=SUM($11:$11)-1, X457+SUMPRODUCT(Y241:AG241, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:X512)=SUM($11:$11)-1, Y457+SUMPRODUCT(Z241:AH241, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:Y512)=SUM($11:$11)-1, Z457+SUMPRODUCT(AA241:AI241, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:Z512)=SUM($11:$11)-1, AA457+SUMPRODUCT(AB241:AJ241, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AA512)=SUM($11:$11)-1, AB457+SUMPRODUCT(AC241:AK241, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AB512)=SUM($11:$11)-1, AC457+SUMPRODUCT(AD241:AL241, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AC512)=SUM($11:$11)-1, AD457+SUMPRODUCT(AE241:AM241, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AD512)=SUM($11:$11)-1, AE457+SUMPRODUCT(AF241:AN241, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AE512)=SUM($11:$11)-1, AF457+SUMPRODUCT(AG241:AO241, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AF512)=SUM($11:$11)-1, AG457+SUMPRODUCT(AH241:AP241, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AG512)=SUM($11:$11)-1, AH457+SUMPRODUCT(AI241:AQ241, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AH512)=SUM($11:$11)-1, AI457+SUMPRODUCT(AJ241:AR241, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AI512)=SUM($11:$11)-1, AJ457+SUMPRODUCT(AK241:AS241, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AJ512)=SUM($11:$11)-1, AK457+SUMPRODUCT(AL241:AT241, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AK512)=SUM($11:$11)-1, AL457+SUMPRODUCT(AM241:AU241, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AL512)=SUM($11:$11)-1, AM457+SUMPRODUCT(AN241:AV241, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AM512)=SUM($11:$11)-1, AN457+SUMPRODUCT(AO241:AW241, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AN512)=SUM($11:$11)-1, AO457+SUMPRODUCT(AP241:AX241, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AO512)=SUM($11:$11)-1, AP457+SUMPRODUCT(AQ241:AY241, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AP512)=SUM($11:$11)-1, AQ457+SUMPRODUCT(AR241:AZ241, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AQ512)=SUM($11:$11)-1, AR457+SUMPRODUCT(AS241:BA241, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AR512)=SUM($11:$11)-1, AS457+SUMPRODUCT(AT241:BB241, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AS512)=SUM($11:$11)-1, AT457+SUMPRODUCT(AU241:BC241, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AT512)=SUM($11:$11)-1, AU457+SUMPRODUCT(AV241:BD241, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AU512)=SUM($11:$11)-1, AV457+SUMPRODUCT(AW241:BE241, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AV512)=SUM($11:$11)-1, AW457+SUMPRODUCT(AX241:BF241, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AW512)=SUM($11:$11)-1, AX457+SUMPRODUCT(AY241:BG241, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AX512)=SUM($11:$11)-1, AY457+SUMPRODUCT(AZ241:BH241, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AY512)=SUM($11:$11)-1, AZ457+SUMPRODUCT(BA241:BI241, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:AZ512)=SUM($11:$11)-1, BA457+SUMPRODUCT(BB241:BJ241, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BA512)=SUM($11:$11)-1, BB457+SUMPRODUCT(BC241:BK241, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BB512)=SUM($11:$11)-1, BC457+SUMPRODUCT(BD241:BL241, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BC512)=SUM($11:$11)-1, BD457+SUMPRODUCT(BE241:BM241, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BD512)=SUM($11:$11)-1, BE457+SUMPRODUCT(BF241:BN241, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BE512)=SUM($11:$11)-1, BF457+SUMPRODUCT(BG241:BO241, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BF512)=SUM($11:$11)-1, BG457+SUMPRODUCT(BH241:BP241, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BG512)=SUM($11:$11)-1, BH457+SUMPRODUCT(BI241:BQ241, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BH512)=SUM($11:$11)-1, BI457+SUMPRODUCT(BJ241:BR241, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BI512)=SUM($11:$11)-1, BJ457+SUMPRODUCT(BK241:BS241, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BJ512)=SUM($11:$11)-1, BK457+SUMPRODUCT(BL241:BT241, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BK512)=SUM($11:$11)-1, BL457+SUMPRODUCT(BM241:BU241, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BL512)=SUM($11:$11)-1, BM457+SUMPRODUCT(BN241:BV241, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BM512)=SUM($11:$11)-1, BN457+SUMPRODUCT(BO241:BW241, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BN512)=SUM($11:$11)-1, BO457+SUMPRODUCT(BP241:BX241, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BO512)=SUM($11:$11)-1, BP457+SUMPRODUCT(BQ241:BY241, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BP512)=SUM($11:$11)-1, BQ457+SUMPRODUCT(BR241:BZ241, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BQ512)=SUM($11:$11)-1, BR457+SUMPRODUCT(BS241:CA241, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BR512)=SUM($11:$11)-1, BS457+SUMPRODUCT(BT241:CB241, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BS512)=SUM($11:$11)-1, BT457+SUMPRODUCT(BU241:CC241, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BT512)=SUM($11:$11)-1, BU457+SUMPRODUCT(BV241:CD241, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BU512)=SUM($11:$11)-1, BV457+SUMPRODUCT(BW241:CE241, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BV512)=SUM($11:$11)-1, BW457+SUMPRODUCT(BX241:CF241, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BW512)=SUM($11:$11)-1, BX457+SUMPRODUCT(BY241:CG241, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BX512)=SUM($11:$11)-1, BY457+SUMPRODUCT(BZ241:CH241, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BY512)=SUM($11:$11)-1, BZ457+SUMPRODUCT(CA241:CI241, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:BZ512)=SUM($11:$11)-1, CA457+SUMPRODUCT(CB241:CJ241, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G512:CA512)=SUM($11:$11)-1, CB457+SUMPRODUCT(CC241:CK241, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,"SCADA",null,null,{"$f":"IF(COUNTA($G515:G515)=SUM($11:$11)-1, H460+SUMPRODUCT(I244:Q244, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:H515)=SUM($11:$11)-1, I460+SUMPRODUCT(J244:R244, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:I515)=SUM($11:$11)-1, J460+SUMPRODUCT(K244:S244, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:J515)=SUM($11:$11)-1, K460+SUMPRODUCT(L244:T244, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:K515)=SUM($11:$11)-1, L460+SUMPRODUCT(M244:U244, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:L515)=SUM($11:$11)-1, M460+SUMPRODUCT(N244:V244, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:M515)=SUM($11:$11)-1, N460+SUMPRODUCT(O244:W244, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:N515)=SUM($11:$11)-1, O460+SUMPRODUCT(P244:X244, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:O515)=SUM($11:$11)-1, P460+SUMPRODUCT(Q244:Y244, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:P515)=SUM($11:$11)-1, Q460+SUMPRODUCT(R244:Z244, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:Q515)=SUM($11:$11)-1, R460+SUMPRODUCT(S244:AA244, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:R515)=SUM($11:$11)-1, S460+SUMPRODUCT(T244:AB244, 1/T$15:AB$15)*S$15, \"\")","v":21.024499076179808},{"$f":"IF(COUNTA($G515:S515)=SUM($11:$11)-1, T460+SUMPRODUCT(U244:AC244, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:T515)=SUM($11:$11)-1, U460+SUMPRODUCT(V244:AD244, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:U515)=SUM($11:$11)-1, V460+SUMPRODUCT(W244:AE244, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:V515)=SUM($11:$11)-1, W460+SUMPRODUCT(X244:AF244, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:W515)=SUM($11:$11)-1, X460+SUMPRODUCT(Y244:AG244, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:X515)=SUM($11:$11)-1, Y460+SUMPRODUCT(Z244:AH244, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:Y515)=SUM($11:$11)-1, Z460+SUMPRODUCT(AA244:AI244, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:Z515)=SUM($11:$11)-1, AA460+SUMPRODUCT(AB244:AJ244, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AA515)=SUM($11:$11)-1, AB460+SUMPRODUCT(AC244:AK244, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AB515)=SUM($11:$11)-1, AC460+SUMPRODUCT(AD244:AL244, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AC515)=SUM($11:$11)-1, AD460+SUMPRODUCT(AE244:AM244, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AD515)=SUM($11:$11)-1, AE460+SUMPRODUCT(AF244:AN244, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AE515)=SUM($11:$11)-1, AF460+SUMPRODUCT(AG244:AO244, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AF515)=SUM($11:$11)-1, AG460+SUMPRODUCT(AH244:AP244, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AG515)=SUM($11:$11)-1, AH460+SUMPRODUCT(AI244:AQ244, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AH515)=SUM($11:$11)-1, AI460+SUMPRODUCT(AJ244:AR244, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AI515)=SUM($11:$11)-1, AJ460+SUMPRODUCT(AK244:AS244, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AJ515)=SUM($11:$11)-1, AK460+SUMPRODUCT(AL244:AT244, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AK515)=SUM($11:$11)-1, AL460+SUMPRODUCT(AM244:AU244, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AL515)=SUM($11:$11)-1, AM460+SUMPRODUCT(AN244:AV244, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AM515)=SUM($11:$11)-1, AN460+SUMPRODUCT(AO244:AW244, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AN515)=SUM($11:$11)-1, AO460+SUMPRODUCT(AP244:AX244, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AO515)=SUM($11:$11)-1, AP460+SUMPRODUCT(AQ244:AY244, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AP515)=SUM($11:$11)-1, AQ460+SUMPRODUCT(AR244:AZ244, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AQ515)=SUM($11:$11)-1, AR460+SUMPRODUCT(AS244:BA244, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AR515)=SUM($11:$11)-1, AS460+SUMPRODUCT(AT244:BB244, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AS515)=SUM($11:$11)-1, AT460+SUMPRODUCT(AU244:BC244, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AT515)=SUM($11:$11)-1, AU460+SUMPRODUCT(AV244:BD244, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AU515)=SUM($11:$11)-1, AV460+SUMPRODUCT(AW244:BE244, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AV515)=SUM($11:$11)-1, AW460+SUMPRODUCT(AX244:BF244, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AW515)=SUM($11:$11)-1, AX460+SUMPRODUCT(AY244:BG244, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AX515)=SUM($11:$11)-1, AY460+SUMPRODUCT(AZ244:BH244, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AY515)=SUM($11:$11)-1, AZ460+SUMPRODUCT(BA244:BI244, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:AZ515)=SUM($11:$11)-1, BA460+SUMPRODUCT(BB244:BJ244, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BA515)=SUM($11:$11)-1, BB460+SUMPRODUCT(BC244:BK244, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BB515)=SUM($11:$11)-1, BC460+SUMPRODUCT(BD244:BL244, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BC515)=SUM($11:$11)-1, BD460+SUMPRODUCT(BE244:BM244, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BD515)=SUM($11:$11)-1, BE460+SUMPRODUCT(BF244:BN244, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BE515)=SUM($11:$11)-1, BF460+SUMPRODUCT(BG244:BO244, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BF515)=SUM($11:$11)-1, BG460+SUMPRODUCT(BH244:BP244, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BG515)=SUM($11:$11)-1, BH460+SUMPRODUCT(BI244:BQ244, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BH515)=SUM($11:$11)-1, BI460+SUMPRODUCT(BJ244:BR244, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BI515)=SUM($11:$11)-1, BJ460+SUMPRODUCT(BK244:BS244, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BJ515)=SUM($11:$11)-1, BK460+SUMPRODUCT(BL244:BT244, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BK515)=SUM($11:$11)-1, BL460+SUMPRODUCT(BM244:BU244, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BL515)=SUM($11:$11)-1, BM460+SUMPRODUCT(BN244:BV244, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BM515)=SUM($11:$11)-1, BN460+SUMPRODUCT(BO244:BW244, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BN515)=SUM($11:$11)-1, BO460+SUMPRODUCT(BP244:BX244, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BO515)=SUM($11:$11)-1, BP460+SUMPRODUCT(BQ244:BY244, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BP515)=SUM($11:$11)-1, BQ460+SUMPRODUCT(BR244:BZ244, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BQ515)=SUM($11:$11)-1, BR460+SUMPRODUCT(BS244:CA244, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BR515)=SUM($11:$11)-1, BS460+SUMPRODUCT(BT244:CB244, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BS515)=SUM($11:$11)-1, BT460+SUMPRODUCT(BU244:CC244, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BT515)=SUM($11:$11)-1, BU460+SUMPRODUCT(BV244:CD244, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BU515)=SUM($11:$11)-1, BV460+SUMPRODUCT(BW244:CE244, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BV515)=SUM($11:$11)-1, BW460+SUMPRODUCT(BX244:CF244, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BW515)=SUM($11:$11)-1, BX460+SUMPRODUCT(BY244:CG244, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BX515)=SUM($11:$11)-1, BY460+SUMPRODUCT(BZ244:CH244, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BY515)=SUM($11:$11)-1, BZ460+SUMPRODUCT(CA244:CI244, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:BZ515)=SUM($11:$11)-1, CA460+SUMPRODUCT(CB244:CJ244, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G515:CA515)=SUM($11:$11)-1, CB460+SUMPRODUCT(CC244:CK244, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,"Underground High Voltage Lines",null,null,{"$f":"IF(COUNTA($G520:G520)=SUM($11:$11)-1, H465+SUMPRODUCT(I249:Q249, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:H520)=SUM($11:$11)-1, I465+SUMPRODUCT(J249:R249, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:I520)=SUM($11:$11)-1, J465+SUMPRODUCT(K249:S249, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:J520)=SUM($11:$11)-1, K465+SUMPRODUCT(L249:T249, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:K520)=SUM($11:$11)-1, L465+SUMPRODUCT(M249:U249, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:L520)=SUM($11:$11)-1, M465+SUMPRODUCT(N249:V249, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:M520)=SUM($11:$11)-1, N465+SUMPRODUCT(O249:W249, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:N520)=SUM($11:$11)-1, O465+SUMPRODUCT(P249:X249, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:O520)=SUM($11:$11)-1, P465+SUMPRODUCT(Q249:Y249, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:P520)=SUM($11:$11)-1, Q465+SUMPRODUCT(R249:Z249, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:Q520)=SUM($11:$11)-1, R465+SUMPRODUCT(S249:AA249, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:R520)=SUM($11:$11)-1, S465+SUMPRODUCT(T249:AB249, 1/T$15:AB$15)*S$15, \"\")","v":276.04284019626732},{"$f":"IF(COUNTA($G520:S520)=SUM($11:$11)-1, T465+SUMPRODUCT(U249:AC249, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:T520)=SUM($11:$11)-1, U465+SUMPRODUCT(V249:AD249, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:U520)=SUM($11:$11)-1, V465+SUMPRODUCT(W249:AE249, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:V520)=SUM($11:$11)-1, W465+SUMPRODUCT(X249:AF249, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:W520)=SUM($11:$11)-1, X465+SUMPRODUCT(Y249:AG249, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:X520)=SUM($11:$11)-1, Y465+SUMPRODUCT(Z249:AH249, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:Y520)=SUM($11:$11)-1, Z465+SUMPRODUCT(AA249:AI249, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:Z520)=SUM($11:$11)-1, AA465+SUMPRODUCT(AB249:AJ249, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AA520)=SUM($11:$11)-1, AB465+SUMPRODUCT(AC249:AK249, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AB520)=SUM($11:$11)-1, AC465+SUMPRODUCT(AD249:AL249, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AC520)=SUM($11:$11)-1, AD465+SUMPRODUCT(AE249:AM249, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AD520)=SUM($11:$11)-1, AE465+SUMPRODUCT(AF249:AN249, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AE520)=SUM($11:$11)-1, AF465+SUMPRODUCT(AG249:AO249, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AF520)=SUM($11:$11)-1, AG465+SUMPRODUCT(AH249:AP249, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AG520)=SUM($11:$11)-1, AH465+SUMPRODUCT(AI249:AQ249, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AH520)=SUM($11:$11)-1, AI465+SUMPRODUCT(AJ249:AR249, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AI520)=SUM($11:$11)-1, AJ465+SUMPRODUCT(AK249:AS249, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AJ520)=SUM($11:$11)-1, AK465+SUMPRODUCT(AL249:AT249, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AK520)=SUM($11:$11)-1, AL465+SUMPRODUCT(AM249:AU249, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AL520)=SUM($11:$11)-1, AM465+SUMPRODUCT(AN249:AV249, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AM520)=SUM($11:$11)-1, AN465+SUMPRODUCT(AO249:AW249, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AN520)=SUM($11:$11)-1, AO465+SUMPRODUCT(AP249:AX249, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AO520)=SUM($11:$11)-1, AP465+SUMPRODUCT(AQ249:AY249, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AP520)=SUM($11:$11)-1, AQ465+SUMPRODUCT(AR249:AZ249, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AQ520)=SUM($11:$11)-1, AR465+SUMPRODUCT(AS249:BA249, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AR520)=SUM($11:$11)-1, AS465+SUMPRODUCT(AT249:BB249, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AS520)=SUM($11:$11)-1, AT465+SUMPRODUCT(AU249:BC249, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AT520)=SUM($11:$11)-1, AU465+SUMPRODUCT(AV249:BD249, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AU520)=SUM($11:$11)-1, AV465+SUMPRODUCT(AW249:BE249, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AV520)=SUM($11:$11)-1, AW465+SUMPRODUCT(AX249:BF249, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AW520)=SUM($11:$11)-1, AX465+SUMPRODUCT(AY249:BG249, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AX520)=SUM($11:$11)-1, AY465+SUMPRODUCT(AZ249:BH249, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AY520)=SUM($11:$11)-1, AZ465+SUMPRODUCT(BA249:BI249, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:AZ520)=SUM($11:$11)-1, BA465+SUMPRODUCT(BB249:BJ249, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BA520)=SUM($11:$11)-1, BB465+SUMPRODUCT(BC249:BK249, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BB520)=SUM($11:$11)-1, BC465+SUMPRODUCT(BD249:BL249, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BC520)=SUM($11:$11)-1, BD465+SUMPRODUCT(BE249:BM249, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BD520)=SUM($11:$11)-1, BE465+SUMPRODUCT(BF249:BN249, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BE520)=SUM($11:$11)-1, BF465+SUMPRODUCT(BG249:BO249, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BF520)=SUM($11:$11)-1, BG465+SUMPRODUCT(BH249:BP249, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BG520)=SUM($11:$11)-1, BH465+SUMPRODUCT(BI249:BQ249, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BH520)=SUM($11:$11)-1, BI465+SUMPRODUCT(BJ249:BR249, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BI520)=SUM($11:$11)-1, BJ465+SUMPRODUCT(BK249:BS249, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BJ520)=SUM($11:$11)-1, BK465+SUMPRODUCT(BL249:BT249, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BK520)=SUM($11:$11)-1, BL465+SUMPRODUCT(BM249:BU249, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BL520)=SUM($11:$11)-1, BM465+SUMPRODUCT(BN249:BV249, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BM520)=SUM($11:$11)-1, BN465+SUMPRODUCT(BO249:BW249, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BN520)=SUM($11:$11)-1, BO465+SUMPRODUCT(BP249:BX249, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BO520)=SUM($11:$11)-1, BP465+SUMPRODUCT(BQ249:BY249, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BP520)=SUM($11:$11)-1, BQ465+SUMPRODUCT(BR249:BZ249, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BQ520)=SUM($11:$11)-1, BR465+SUMPRODUCT(BS249:CA249, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BR520)=SUM($11:$11)-1, BS465+SUMPRODUCT(BT249:CB249, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BS520)=SUM($11:$11)-1, BT465+SUMPRODUCT(BU249:CC249, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BT520)=SUM($11:$11)-1, BU465+SUMPRODUCT(BV249:CD249, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BU520)=SUM($11:$11)-1, BV465+SUMPRODUCT(BW249:CE249, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BV520)=SUM($11:$11)-1, BW465+SUMPRODUCT(BX249:CF249, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BW520)=SUM($11:$11)-1, BX465+SUMPRODUCT(BY249:CG249, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BX520)=SUM($11:$11)-1, BY465+SUMPRODUCT(BZ249:CH249, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BY520)=SUM($11:$11)-1, BZ465+SUMPRODUCT(CA249:CI249, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:BZ520)=SUM($11:$11)-1, CA465+SUMPRODUCT(CB249:CJ249, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G520:CA520)=SUM($11:$11)-1, CB465+SUMPRODUCT(CC249:CK249, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,"Distribution Substations HV (Ground)",null,null,{"$f":"IF(COUNTA($G523:G523)=SUM($11:$11)-1, H468+SUMPRODUCT(I252:Q252, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:H523)=SUM($11:$11)-1, I468+SUMPRODUCT(J252:R252, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:I523)=SUM($11:$11)-1, J468+SUMPRODUCT(K252:S252, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:J523)=SUM($11:$11)-1, K468+SUMPRODUCT(L252:T252, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:K523)=SUM($11:$11)-1, L468+SUMPRODUCT(M252:U252, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:L523)=SUM($11:$11)-1, M468+SUMPRODUCT(N252:V252, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:M523)=SUM($11:$11)-1, N468+SUMPRODUCT(O252:W252, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:N523)=SUM($11:$11)-1, O468+SUMPRODUCT(P252:X252, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:O523)=SUM($11:$11)-1, P468+SUMPRODUCT(Q252:Y252, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:P523)=SUM($11:$11)-1, Q468+SUMPRODUCT(R252:Z252, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:Q523)=SUM($11:$11)-1, R468+SUMPRODUCT(S252:AA252, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:R523)=SUM($11:$11)-1, S468+SUMPRODUCT(T252:AB252, 1/T$15:AB$15)*S$15, \"\")","v":48.941762373202806},{"$f":"IF(COUNTA($G523:S523)=SUM($11:$11)-1, T468+SUMPRODUCT(U252:AC252, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:T523)=SUM($11:$11)-1, U468+SUMPRODUCT(V252:AD252, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:U523)=SUM($11:$11)-1, V468+SUMPRODUCT(W252:AE252, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:V523)=SUM($11:$11)-1, W468+SUMPRODUCT(X252:AF252, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:W523)=SUM($11:$11)-1, X468+SUMPRODUCT(Y252:AG252, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:X523)=SUM($11:$11)-1, Y468+SUMPRODUCT(Z252:AH252, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:Y523)=SUM($11:$11)-1, Z468+SUMPRODUCT(AA252:AI252, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:Z523)=SUM($11:$11)-1, AA468+SUMPRODUCT(AB252:AJ252, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AA523)=SUM($11:$11)-1, AB468+SUMPRODUCT(AC252:AK252, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AB523)=SUM($11:$11)-1, AC468+SUMPRODUCT(AD252:AL252, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AC523)=SUM($11:$11)-1, AD468+SUMPRODUCT(AE252:AM252, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AD523)=SUM($11:$11)-1, AE468+SUMPRODUCT(AF252:AN252, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AE523)=SUM($11:$11)-1, AF468+SUMPRODUCT(AG252:AO252, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AF523)=SUM($11:$11)-1, AG468+SUMPRODUCT(AH252:AP252, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AG523)=SUM($11:$11)-1, AH468+SUMPRODUCT(AI252:AQ252, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AH523)=SUM($11:$11)-1, AI468+SUMPRODUCT(AJ252:AR252, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AI523)=SUM($11:$11)-1, AJ468+SUMPRODUCT(AK252:AS252, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AJ523)=SUM($11:$11)-1, AK468+SUMPRODUCT(AL252:AT252, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AK523)=SUM($11:$11)-1, AL468+SUMPRODUCT(AM252:AU252, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AL523)=SUM($11:$11)-1, AM468+SUMPRODUCT(AN252:AV252, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AM523)=SUM($11:$11)-1, AN468+SUMPRODUCT(AO252:AW252, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AN523)=SUM($11:$11)-1, AO468+SUMPRODUCT(AP252:AX252, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AO523)=SUM($11:$11)-1, AP468+SUMPRODUCT(AQ252:AY252, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AP523)=SUM($11:$11)-1, AQ468+SUMPRODUCT(AR252:AZ252, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AQ523)=SUM($11:$11)-1, AR468+SUMPRODUCT(AS252:BA252, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AR523)=SUM($11:$11)-1, AS468+SUMPRODUCT(AT252:BB252, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AS523)=SUM($11:$11)-1, AT468+SUMPRODUCT(AU252:BC252, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AT523)=SUM($11:$11)-1, AU468+SUMPRODUCT(AV252:BD252, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AU523)=SUM($11:$11)-1, AV468+SUMPRODUCT(AW252:BE252, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AV523)=SUM($11:$11)-1, AW468+SUMPRODUCT(AX252:BF252, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AW523)=SUM($11:$11)-1, AX468+SUMPRODUCT(AY252:BG252, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AX523)=SUM($11:$11)-1, AY468+SUMPRODUCT(AZ252:BH252, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AY523)=SUM($11:$11)-1, AZ468+SUMPRODUCT(BA252:BI252, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:AZ523)=SUM($11:$11)-1, BA468+SUMPRODUCT(BB252:BJ252, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BA523)=SUM($11:$11)-1, BB468+SUMPRODUCT(BC252:BK252, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BB523)=SUM($11:$11)-1, BC468+SUMPRODUCT(BD252:BL252, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BC523)=SUM($11:$11)-1, BD468+SUMPRODUCT(BE252:BM252, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BD523)=SUM($11:$11)-1, BE468+SUMPRODUCT(BF252:BN252, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BE523)=SUM($11:$11)-1, BF468+SUMPRODUCT(BG252:BO252, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BF523)=SUM($11:$11)-1, BG468+SUMPRODUCT(BH252:BP252, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BG523)=SUM($11:$11)-1, BH468+SUMPRODUCT(BI252:BQ252, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BH523)=SUM($11:$11)-1, BI468+SUMPRODUCT(BJ252:BR252, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BI523)=SUM($11:$11)-1, BJ468+SUMPRODUCT(BK252:BS252, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BJ523)=SUM($11:$11)-1, BK468+SUMPRODUCT(BL252:BT252, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BK523)=SUM($11:$11)-1, BL468+SUMPRODUCT(BM252:BU252, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BL523)=SUM($11:$11)-1, BM468+SUMPRODUCT(BN252:BV252, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BM523)=SUM($11:$11)-1, BN468+SUMPRODUCT(BO252:BW252, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BN523)=SUM($11:$11)-1, BO468+SUMPRODUCT(BP252:BX252, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BO523)=SUM($11:$11)-1, BP468+SUMPRODUCT(BQ252:BY252, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BP523)=SUM($11:$11)-1, BQ468+SUMPRODUCT(BR252:BZ252, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BQ523)=SUM($11:$11)-1, BR468+SUMPRODUCT(BS252:CA252, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BR523)=SUM($11:$11)-1, BS468+SUMPRODUCT(BT252:CB252, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BS523)=SUM($11:$11)-1, BT468+SUMPRODUCT(BU252:CC252, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BT523)=SUM($11:$11)-1, BU468+SUMPRODUCT(BV252:CD252, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BU523)=SUM($11:$11)-1, BV468+SUMPRODUCT(BW252:CE252, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BV523)=SUM($11:$11)-1, BW468+SUMPRODUCT(BX252:CF252, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BW523)=SUM($11:$11)-1, BX468+SUMPRODUCT(BY252:CG252, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BX523)=SUM($11:$11)-1, BY468+SUMPRODUCT(BZ252:CH252, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BY523)=SUM($11:$11)-1, BZ468+SUMPRODUCT(CA252:CI252, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:BZ523)=SUM($11:$11)-1, CA468+SUMPRODUCT(CB252:CJ252, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G523:CA523)=SUM($11:$11)-1, CB468+SUMPRODUCT(CC252:CK252, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,"Overhead Low Voltage Lines Underbuilt Urban",null,null,{"$f":"IF(COUNTA($G526:G526)=SUM($11:$11)-1, H471+SUMPRODUCT(I255:Q255, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:H526)=SUM($11:$11)-1, I471+SUMPRODUCT(J255:R255, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:I526)=SUM($11:$11)-1, J471+SUMPRODUCT(K255:S255, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:J526)=SUM($11:$11)-1, K471+SUMPRODUCT(L255:T255, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:K526)=SUM($11:$11)-1, L471+SUMPRODUCT(M255:U255, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:L526)=SUM($11:$11)-1, M471+SUMPRODUCT(N255:V255, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:M526)=SUM($11:$11)-1, N471+SUMPRODUCT(O255:W255, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:N526)=SUM($11:$11)-1, O471+SUMPRODUCT(P255:X255, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:O526)=SUM($11:$11)-1, P471+SUMPRODUCT(Q255:Y255, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:P526)=SUM($11:$11)-1, Q471+SUMPRODUCT(R255:Z255, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:Q526)=SUM($11:$11)-1, R471+SUMPRODUCT(S255:AA255, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:R526)=SUM($11:$11)-1, S471+SUMPRODUCT(T255:AB255, 1/T$15:AB$15)*S$15, \"\")","v":75.496976638568398},{"$f":"IF(COUNTA($G526:S526)=SUM($11:$11)-1, T471+SUMPRODUCT(U255:AC255, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:T526)=SUM($11:$11)-1, U471+SUMPRODUCT(V255:AD255, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:U526)=SUM($11:$11)-1, V471+SUMPRODUCT(W255:AE255, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:V526)=SUM($11:$11)-1, W471+SUMPRODUCT(X255:AF255, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:W526)=SUM($11:$11)-1, X471+SUMPRODUCT(Y255:AG255, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:X526)=SUM($11:$11)-1, Y471+SUMPRODUCT(Z255:AH255, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:Y526)=SUM($11:$11)-1, Z471+SUMPRODUCT(AA255:AI255, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:Z526)=SUM($11:$11)-1, AA471+SUMPRODUCT(AB255:AJ255, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AA526)=SUM($11:$11)-1, AB471+SUMPRODUCT(AC255:AK255, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AB526)=SUM($11:$11)-1, AC471+SUMPRODUCT(AD255:AL255, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AC526)=SUM($11:$11)-1, AD471+SUMPRODUCT(AE255:AM255, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AD526)=SUM($11:$11)-1, AE471+SUMPRODUCT(AF255:AN255, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AE526)=SUM($11:$11)-1, AF471+SUMPRODUCT(AG255:AO255, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AF526)=SUM($11:$11)-1, AG471+SUMPRODUCT(AH255:AP255, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AG526)=SUM($11:$11)-1, AH471+SUMPRODUCT(AI255:AQ255, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AH526)=SUM($11:$11)-1, AI471+SUMPRODUCT(AJ255:AR255, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AI526)=SUM($11:$11)-1, AJ471+SUMPRODUCT(AK255:AS255, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AJ526)=SUM($11:$11)-1, AK471+SUMPRODUCT(AL255:AT255, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AK526)=SUM($11:$11)-1, AL471+SUMPRODUCT(AM255:AU255, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AL526)=SUM($11:$11)-1, AM471+SUMPRODUCT(AN255:AV255, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AM526)=SUM($11:$11)-1, AN471+SUMPRODUCT(AO255:AW255, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AN526)=SUM($11:$11)-1, AO471+SUMPRODUCT(AP255:AX255, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AO526)=SUM($11:$11)-1, AP471+SUMPRODUCT(AQ255:AY255, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AP526)=SUM($11:$11)-1, AQ471+SUMPRODUCT(AR255:AZ255, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AQ526)=SUM($11:$11)-1, AR471+SUMPRODUCT(AS255:BA255, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AR526)=SUM($11:$11)-1, AS471+SUMPRODUCT(AT255:BB255, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AS526)=SUM($11:$11)-1, AT471+SUMPRODUCT(AU255:BC255, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AT526)=SUM($11:$11)-1, AU471+SUMPRODUCT(AV255:BD255, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AU526)=SUM($11:$11)-1, AV471+SUMPRODUCT(AW255:BE255, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AV526)=SUM($11:$11)-1, AW471+SUMPRODUCT(AX255:BF255, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AW526)=SUM($11:$11)-1, AX471+SUMPRODUCT(AY255:BG255, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AX526)=SUM($11:$11)-1, AY471+SUMPRODUCT(AZ255:BH255, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AY526)=SUM($11:$11)-1, AZ471+SUMPRODUCT(BA255:BI255, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:AZ526)=SUM($11:$11)-1, BA471+SUMPRODUCT(BB255:BJ255, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BA526)=SUM($11:$11)-1, BB471+SUMPRODUCT(BC255:BK255, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BB526)=SUM($11:$11)-1, BC471+SUMPRODUCT(BD255:BL255, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BC526)=SUM($11:$11)-1, BD471+SUMPRODUCT(BE255:BM255, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BD526)=SUM($11:$11)-1, BE471+SUMPRODUCT(BF255:BN255, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BE526)=SUM($11:$11)-1, BF471+SUMPRODUCT(BG255:BO255, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BF526)=SUM($11:$11)-1, BG471+SUMPRODUCT(BH255:BP255, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BG526)=SUM($11:$11)-1, BH471+SUMPRODUCT(BI255:BQ255, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BH526)=SUM($11:$11)-1, BI471+SUMPRODUCT(BJ255:BR255, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BI526)=SUM($11:$11)-1, BJ471+SUMPRODUCT(BK255:BS255, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BJ526)=SUM($11:$11)-1, BK471+SUMPRODUCT(BL255:BT255, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BK526)=SUM($11:$11)-1, BL471+SUMPRODUCT(BM255:BU255, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BL526)=SUM($11:$11)-1, BM471+SUMPRODUCT(BN255:BV255, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BM526)=SUM($11:$11)-1, BN471+SUMPRODUCT(BO255:BW255, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BN526)=SUM($11:$11)-1, BO471+SUMPRODUCT(BP255:BX255, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BO526)=SUM($11:$11)-1, BP471+SUMPRODUCT(BQ255:BY255, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BP526)=SUM($11:$11)-1, BQ471+SUMPRODUCT(BR255:BZ255, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BQ526)=SUM($11:$11)-1, BR471+SUMPRODUCT(BS255:CA255, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BR526)=SUM($11:$11)-1, BS471+SUMPRODUCT(BT255:CB255, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BS526)=SUM($11:$11)-1, BT471+SUMPRODUCT(BU255:CC255, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BT526)=SUM($11:$11)-1, BU471+SUMPRODUCT(BV255:CD255, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BU526)=SUM($11:$11)-1, BV471+SUMPRODUCT(BW255:CE255, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BV526)=SUM($11:$11)-1, BW471+SUMPRODUCT(BX255:CF255, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BW526)=SUM($11:$11)-1, BX471+SUMPRODUCT(BY255:CG255, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BX526)=SUM($11:$11)-1, BY471+SUMPRODUCT(BZ255:CH255, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BY526)=SUM($11:$11)-1, BZ471+SUMPRODUCT(CA255:CI255, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:BZ526)=SUM($11:$11)-1, CA471+SUMPRODUCT(CB255:CJ255, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G526:CA526)=SUM($11:$11)-1, CB471+SUMPRODUCT(CC255:CK255, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,"Overhead Low Voltage Lines Urban",null,null,{"$f":"IF(COUNTA($G528:G528)=SUM($11:$11)-1, H473+SUMPRODUCT(I257:Q257, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:H528)=SUM($11:$11)-1, I473+SUMPRODUCT(J257:R257, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:I528)=SUM($11:$11)-1, J473+SUMPRODUCT(K257:S257, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:J528)=SUM($11:$11)-1, K473+SUMPRODUCT(L257:T257, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:K528)=SUM($11:$11)-1, L473+SUMPRODUCT(M257:U257, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:L528)=SUM($11:$11)-1, M473+SUMPRODUCT(N257:V257, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:M528)=SUM($11:$11)-1, N473+SUMPRODUCT(O257:W257, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:N528)=SUM($11:$11)-1, O473+SUMPRODUCT(P257:X257, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:O528)=SUM($11:$11)-1, P473+SUMPRODUCT(Q257:Y257, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:P528)=SUM($11:$11)-1, Q473+SUMPRODUCT(R257:Z257, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:Q528)=SUM($11:$11)-1, R473+SUMPRODUCT(S257:AA257, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:R528)=SUM($11:$11)-1, S473+SUMPRODUCT(T257:AB257, 1/T$15:AB$15)*S$15, \"\")","v":91.390339617862722},{"$f":"IF(COUNTA($G528:S528)=SUM($11:$11)-1, T473+SUMPRODUCT(U257:AC257, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:T528)=SUM($11:$11)-1, U473+SUMPRODUCT(V257:AD257, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:U528)=SUM($11:$11)-1, V473+SUMPRODUCT(W257:AE257, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:V528)=SUM($11:$11)-1, W473+SUMPRODUCT(X257:AF257, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:W528)=SUM($11:$11)-1, X473+SUMPRODUCT(Y257:AG257, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:X528)=SUM($11:$11)-1, Y473+SUMPRODUCT(Z257:AH257, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:Y528)=SUM($11:$11)-1, Z473+SUMPRODUCT(AA257:AI257, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:Z528)=SUM($11:$11)-1, AA473+SUMPRODUCT(AB257:AJ257, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AA528)=SUM($11:$11)-1, AB473+SUMPRODUCT(AC257:AK257, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AB528)=SUM($11:$11)-1, AC473+SUMPRODUCT(AD257:AL257, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AC528)=SUM($11:$11)-1, AD473+SUMPRODUCT(AE257:AM257, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AD528)=SUM($11:$11)-1, AE473+SUMPRODUCT(AF257:AN257, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AE528)=SUM($11:$11)-1, AF473+SUMPRODUCT(AG257:AO257, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AF528)=SUM($11:$11)-1, AG473+SUMPRODUCT(AH257:AP257, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AG528)=SUM($11:$11)-1, AH473+SUMPRODUCT(AI257:AQ257, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AH528)=SUM($11:$11)-1, AI473+SUMPRODUCT(AJ257:AR257, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AI528)=SUM($11:$11)-1, AJ473+SUMPRODUCT(AK257:AS257, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AJ528)=SUM($11:$11)-1, AK473+SUMPRODUCT(AL257:AT257, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AK528)=SUM($11:$11)-1, AL473+SUMPRODUCT(AM257:AU257, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AL528)=SUM($11:$11)-1, AM473+SUMPRODUCT(AN257:AV257, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AM528)=SUM($11:$11)-1, AN473+SUMPRODUCT(AO257:AW257, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AN528)=SUM($11:$11)-1, AO473+SUMPRODUCT(AP257:AX257, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AO528)=SUM($11:$11)-1, AP473+SUMPRODUCT(AQ257:AY257, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AP528)=SUM($11:$11)-1, AQ473+SUMPRODUCT(AR257:AZ257, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AQ528)=SUM($11:$11)-1, AR473+SUMPRODUCT(AS257:BA257, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AR528)=SUM($11:$11)-1, AS473+SUMPRODUCT(AT257:BB257, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AS528)=SUM($11:$11)-1, AT473+SUMPRODUCT(AU257:BC257, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AT528)=SUM($11:$11)-1, AU473+SUMPRODUCT(AV257:BD257, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AU528)=SUM($11:$11)-1, AV473+SUMPRODUCT(AW257:BE257, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AV528)=SUM($11:$11)-1, AW473+SUMPRODUCT(AX257:BF257, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AW528)=SUM($11:$11)-1, AX473+SUMPRODUCT(AY257:BG257, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AX528)=SUM($11:$11)-1, AY473+SUMPRODUCT(AZ257:BH257, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AY528)=SUM($11:$11)-1, AZ473+SUMPRODUCT(BA257:BI257, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:AZ528)=SUM($11:$11)-1, BA473+SUMPRODUCT(BB257:BJ257, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BA528)=SUM($11:$11)-1, BB473+SUMPRODUCT(BC257:BK257, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BB528)=SUM($11:$11)-1, BC473+SUMPRODUCT(BD257:BL257, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BC528)=SUM($11:$11)-1, BD473+SUMPRODUCT(BE257:BM257, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BD528)=SUM($11:$11)-1, BE473+SUMPRODUCT(BF257:BN257, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BE528)=SUM($11:$11)-1, BF473+SUMPRODUCT(BG257:BO257, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BF528)=SUM($11:$11)-1, BG473+SUMPRODUCT(BH257:BP257, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BG528)=SUM($11:$11)-1, BH473+SUMPRODUCT(BI257:BQ257, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BH528)=SUM($11:$11)-1, BI473+SUMPRODUCT(BJ257:BR257, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BI528)=SUM($11:$11)-1, BJ473+SUMPRODUCT(BK257:BS257, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BJ528)=SUM($11:$11)-1, BK473+SUMPRODUCT(BL257:BT257, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BK528)=SUM($11:$11)-1, BL473+SUMPRODUCT(BM257:BU257, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BL528)=SUM($11:$11)-1, BM473+SUMPRODUCT(BN257:BV257, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BM528)=SUM($11:$11)-1, BN473+SUMPRODUCT(BO257:BW257, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BN528)=SUM($11:$11)-1, BO473+SUMPRODUCT(BP257:BX257, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BO528)=SUM($11:$11)-1, BP473+SUMPRODUCT(BQ257:BY257, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BP528)=SUM($11:$11)-1, BQ473+SUMPRODUCT(BR257:BZ257, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BQ528)=SUM($11:$11)-1, BR473+SUMPRODUCT(BS257:CA257, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BR528)=SUM($11:$11)-1, BS473+SUMPRODUCT(BT257:CB257, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BS528)=SUM($11:$11)-1, BT473+SUMPRODUCT(BU257:CC257, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BT528)=SUM($11:$11)-1, BU473+SUMPRODUCT(BV257:CD257, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BU528)=SUM($11:$11)-1, BV473+SUMPRODUCT(BW257:CE257, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BV528)=SUM($11:$11)-1, BW473+SUMPRODUCT(BX257:CF257, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BW528)=SUM($11:$11)-1, BX473+SUMPRODUCT(BY257:CG257, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BX528)=SUM($11:$11)-1, BY473+SUMPRODUCT(BZ257:CH257, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BY528)=SUM($11:$11)-1, BZ473+SUMPRODUCT(CA257:CI257, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:BZ528)=SUM($11:$11)-1, CA473+SUMPRODUCT(CB257:CJ257, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G528:CA528)=SUM($11:$11)-1, CB473+SUMPRODUCT(CC257:CK257, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,"Underground Low Voltage Common Trench",null,null,{"$f":"IF(COUNTA($G531:G531)=SUM($11:$11)-1, H476+SUMPRODUCT(I260:Q260, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:H531)=SUM($11:$11)-1, I476+SUMPRODUCT(J260:R260, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:I531)=SUM($11:$11)-1, J476+SUMPRODUCT(K260:S260, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:J531)=SUM($11:$11)-1, K476+SUMPRODUCT(L260:T260, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:K531)=SUM($11:$11)-1, L476+SUMPRODUCT(M260:U260, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:L531)=SUM($11:$11)-1, M476+SUMPRODUCT(N260:V260, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:M531)=SUM($11:$11)-1, N476+SUMPRODUCT(O260:W260, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:N531)=SUM($11:$11)-1, O476+SUMPRODUCT(P260:X260, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:O531)=SUM($11:$11)-1, P476+SUMPRODUCT(Q260:Y260, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:P531)=SUM($11:$11)-1, Q476+SUMPRODUCT(R260:Z260, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:Q531)=SUM($11:$11)-1, R476+SUMPRODUCT(S260:AA260, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:R531)=SUM($11:$11)-1, S476+SUMPRODUCT(T260:AB260, 1/T$15:AB$15)*S$15, \"\")","v":59.011822492849106},{"$f":"IF(COUNTA($G531:S531)=SUM($11:$11)-1, T476+SUMPRODUCT(U260:AC260, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:T531)=SUM($11:$11)-1, U476+SUMPRODUCT(V260:AD260, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:U531)=SUM($11:$11)-1, V476+SUMPRODUCT(W260:AE260, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:V531)=SUM($11:$11)-1, W476+SUMPRODUCT(X260:AF260, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:W531)=SUM($11:$11)-1, X476+SUMPRODUCT(Y260:AG260, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:X531)=SUM($11:$11)-1, Y476+SUMPRODUCT(Z260:AH260, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:Y531)=SUM($11:$11)-1, Z476+SUMPRODUCT(AA260:AI260, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:Z531)=SUM($11:$11)-1, AA476+SUMPRODUCT(AB260:AJ260, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AA531)=SUM($11:$11)-1, AB476+SUMPRODUCT(AC260:AK260, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AB531)=SUM($11:$11)-1, AC476+SUMPRODUCT(AD260:AL260, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AC531)=SUM($11:$11)-1, AD476+SUMPRODUCT(AE260:AM260, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AD531)=SUM($11:$11)-1, AE476+SUMPRODUCT(AF260:AN260, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AE531)=SUM($11:$11)-1, AF476+SUMPRODUCT(AG260:AO260, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AF531)=SUM($11:$11)-1, AG476+SUMPRODUCT(AH260:AP260, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AG531)=SUM($11:$11)-1, AH476+SUMPRODUCT(AI260:AQ260, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AH531)=SUM($11:$11)-1, AI476+SUMPRODUCT(AJ260:AR260, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AI531)=SUM($11:$11)-1, AJ476+SUMPRODUCT(AK260:AS260, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AJ531)=SUM($11:$11)-1, AK476+SUMPRODUCT(AL260:AT260, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AK531)=SUM($11:$11)-1, AL476+SUMPRODUCT(AM260:AU260, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AL531)=SUM($11:$11)-1, AM476+SUMPRODUCT(AN260:AV260, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AM531)=SUM($11:$11)-1, AN476+SUMPRODUCT(AO260:AW260, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AN531)=SUM($11:$11)-1, AO476+SUMPRODUCT(AP260:AX260, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AO531)=SUM($11:$11)-1, AP476+SUMPRODUCT(AQ260:AY260, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AP531)=SUM($11:$11)-1, AQ476+SUMPRODUCT(AR260:AZ260, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AQ531)=SUM($11:$11)-1, AR476+SUMPRODUCT(AS260:BA260, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AR531)=SUM($11:$11)-1, AS476+SUMPRODUCT(AT260:BB260, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AS531)=SUM($11:$11)-1, AT476+SUMPRODUCT(AU260:BC260, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AT531)=SUM($11:$11)-1, AU476+SUMPRODUCT(AV260:BD260, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AU531)=SUM($11:$11)-1, AV476+SUMPRODUCT(AW260:BE260, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AV531)=SUM($11:$11)-1, AW476+SUMPRODUCT(AX260:BF260, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AW531)=SUM($11:$11)-1, AX476+SUMPRODUCT(AY260:BG260, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AX531)=SUM($11:$11)-1, AY476+SUMPRODUCT(AZ260:BH260, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AY531)=SUM($11:$11)-1, AZ476+SUMPRODUCT(BA260:BI260, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:AZ531)=SUM($11:$11)-1, BA476+SUMPRODUCT(BB260:BJ260, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BA531)=SUM($11:$11)-1, BB476+SUMPRODUCT(BC260:BK260, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BB531)=SUM($11:$11)-1, BC476+SUMPRODUCT(BD260:BL260, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BC531)=SUM($11:$11)-1, BD476+SUMPRODUCT(BE260:BM260, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BD531)=SUM($11:$11)-1, BE476+SUMPRODUCT(BF260:BN260, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BE531)=SUM($11:$11)-1, BF476+SUMPRODUCT(BG260:BO260, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BF531)=SUM($11:$11)-1, BG476+SUMPRODUCT(BH260:BP260, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BG531)=SUM($11:$11)-1, BH476+SUMPRODUCT(BI260:BQ260, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BH531)=SUM($11:$11)-1, BI476+SUMPRODUCT(BJ260:BR260, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BI531)=SUM($11:$11)-1, BJ476+SUMPRODUCT(BK260:BS260, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BJ531)=SUM($11:$11)-1, BK476+SUMPRODUCT(BL260:BT260, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BK531)=SUM($11:$11)-1, BL476+SUMPRODUCT(BM260:BU260, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BL531)=SUM($11:$11)-1, BM476+SUMPRODUCT(BN260:BV260, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BM531)=SUM($11:$11)-1, BN476+SUMPRODUCT(BO260:BW260, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BN531)=SUM($11:$11)-1, BO476+SUMPRODUCT(BP260:BX260, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BO531)=SUM($11:$11)-1, BP476+SUMPRODUCT(BQ260:BY260, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BP531)=SUM($11:$11)-1, BQ476+SUMPRODUCT(BR260:BZ260, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BQ531)=SUM($11:$11)-1, BR476+SUMPRODUCT(BS260:CA260, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BR531)=SUM($11:$11)-1, BS476+SUMPRODUCT(BT260:CB260, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BS531)=SUM($11:$11)-1, BT476+SUMPRODUCT(BU260:CC260, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BT531)=SUM($11:$11)-1, BU476+SUMPRODUCT(BV260:CD260, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BU531)=SUM($11:$11)-1, BV476+SUMPRODUCT(BW260:CE260, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BV531)=SUM($11:$11)-1, BW476+SUMPRODUCT(BX260:CF260, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BW531)=SUM($11:$11)-1, BX476+SUMPRODUCT(BY260:CG260, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BX531)=SUM($11:$11)-1, BY476+SUMPRODUCT(BZ260:CH260, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BY531)=SUM($11:$11)-1, BZ476+SUMPRODUCT(CA260:CI260, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:BZ531)=SUM($11:$11)-1, CA476+SUMPRODUCT(CB260:CJ260, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G531:CA531)=SUM($11:$11)-1, CB476+SUMPRODUCT(CC260:CK260, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,"HVST Service Connections",null,null,{"$f":"IF(COUNTA($G532:G532)=SUM($11:$11)-1, H477+SUMPRODUCT(I261:Q261, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:H532)=SUM($11:$11)-1, I477+SUMPRODUCT(J261:R261, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:I532)=SUM($11:$11)-1, J477+SUMPRODUCT(K261:S261, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:J532)=SUM($11:$11)-1, K477+SUMPRODUCT(L261:T261, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:K532)=SUM($11:$11)-1, L477+SUMPRODUCT(M261:U261, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:L532)=SUM($11:$11)-1, M477+SUMPRODUCT(N261:V261, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:M532)=SUM($11:$11)-1, N477+SUMPRODUCT(O261:W261, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:N532)=SUM($11:$11)-1, O477+SUMPRODUCT(P261:X261, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:O532)=SUM($11:$11)-1, P477+SUMPRODUCT(Q261:Y261, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:P532)=SUM($11:$11)-1, Q477+SUMPRODUCT(R261:Z261, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:Q532)=SUM($11:$11)-1, R477+SUMPRODUCT(S261:AA261, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:R532)=SUM($11:$11)-1, S477+SUMPRODUCT(T261:AB261, 1/T$15:AB$15)*S$15, \"\")","v":3.4360091842836611E-8},{"$f":"IF(COUNTA($G532:S532)=SUM($11:$11)-1, T477+SUMPRODUCT(U261:AC261, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:T532)=SUM($11:$11)-1, U477+SUMPRODUCT(V261:AD261, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:U532)=SUM($11:$11)-1, V477+SUMPRODUCT(W261:AE261, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:V532)=SUM($11:$11)-1, W477+SUMPRODUCT(X261:AF261, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:W532)=SUM($11:$11)-1, X477+SUMPRODUCT(Y261:AG261, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:X532)=SUM($11:$11)-1, Y477+SUMPRODUCT(Z261:AH261, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:Y532)=SUM($11:$11)-1, Z477+SUMPRODUCT(AA261:AI261, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:Z532)=SUM($11:$11)-1, AA477+SUMPRODUCT(AB261:AJ261, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AA532)=SUM($11:$11)-1, AB477+SUMPRODUCT(AC261:AK261, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AB532)=SUM($11:$11)-1, AC477+SUMPRODUCT(AD261:AL261, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AC532)=SUM($11:$11)-1, AD477+SUMPRODUCT(AE261:AM261, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AD532)=SUM($11:$11)-1, AE477+SUMPRODUCT(AF261:AN261, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AE532)=SUM($11:$11)-1, AF477+SUMPRODUCT(AG261:AO261, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AF532)=SUM($11:$11)-1, AG477+SUMPRODUCT(AH261:AP261, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AG532)=SUM($11:$11)-1, AH477+SUMPRODUCT(AI261:AQ261, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AH532)=SUM($11:$11)-1, AI477+SUMPRODUCT(AJ261:AR261, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AI532)=SUM($11:$11)-1, AJ477+SUMPRODUCT(AK261:AS261, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AJ532)=SUM($11:$11)-1, AK477+SUMPRODUCT(AL261:AT261, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AK532)=SUM($11:$11)-1, AL477+SUMPRODUCT(AM261:AU261, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AL532)=SUM($11:$11)-1, AM477+SUMPRODUCT(AN261:AV261, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AM532)=SUM($11:$11)-1, AN477+SUMPRODUCT(AO261:AW261, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AN532)=SUM($11:$11)-1, AO477+SUMPRODUCT(AP261:AX261, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AO532)=SUM($11:$11)-1, AP477+SUMPRODUCT(AQ261:AY261, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AP532)=SUM($11:$11)-1, AQ477+SUMPRODUCT(AR261:AZ261, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AQ532)=SUM($11:$11)-1, AR477+SUMPRODUCT(AS261:BA261, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AR532)=SUM($11:$11)-1, AS477+SUMPRODUCT(AT261:BB261, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AS532)=SUM($11:$11)-1, AT477+SUMPRODUCT(AU261:BC261, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AT532)=SUM($11:$11)-1, AU477+SUMPRODUCT(AV261:BD261, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AU532)=SUM($11:$11)-1, AV477+SUMPRODUCT(AW261:BE261, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AV532)=SUM($11:$11)-1, AW477+SUMPRODUCT(AX261:BF261, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AW532)=SUM($11:$11)-1, AX477+SUMPRODUCT(AY261:BG261, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AX532)=SUM($11:$11)-1, AY477+SUMPRODUCT(AZ261:BH261, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AY532)=SUM($11:$11)-1, AZ477+SUMPRODUCT(BA261:BI261, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:AZ532)=SUM($11:$11)-1, BA477+SUMPRODUCT(BB261:BJ261, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BA532)=SUM($11:$11)-1, BB477+SUMPRODUCT(BC261:BK261, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BB532)=SUM($11:$11)-1, BC477+SUMPRODUCT(BD261:BL261, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BC532)=SUM($11:$11)-1, BD477+SUMPRODUCT(BE261:BM261, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BD532)=SUM($11:$11)-1, BE477+SUMPRODUCT(BF261:BN261, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BE532)=SUM($11:$11)-1, BF477+SUMPRODUCT(BG261:BO261, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BF532)=SUM($11:$11)-1, BG477+SUMPRODUCT(BH261:BP261, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BG532)=SUM($11:$11)-1, BH477+SUMPRODUCT(BI261:BQ261, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BH532)=SUM($11:$11)-1, BI477+SUMPRODUCT(BJ261:BR261, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BI532)=SUM($11:$11)-1, BJ477+SUMPRODUCT(BK261:BS261, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BJ532)=SUM($11:$11)-1, BK477+SUMPRODUCT(BL261:BT261, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BK532)=SUM($11:$11)-1, BL477+SUMPRODUCT(BM261:BU261, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BL532)=SUM($11:$11)-1, BM477+SUMPRODUCT(BN261:BV261, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BM532)=SUM($11:$11)-1, BN477+SUMPRODUCT(BO261:BW261, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BN532)=SUM($11:$11)-1, BO477+SUMPRODUCT(BP261:BX261, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BO532)=SUM($11:$11)-1, BP477+SUMPRODUCT(BQ261:BY261, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BP532)=SUM($11:$11)-1, BQ477+SUMPRODUCT(BR261:BZ261, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BQ532)=SUM($11:$11)-1, BR477+SUMPRODUCT(BS261:CA261, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BR532)=SUM($11:$11)-1, BS477+SUMPRODUCT(BT261:CB261, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BS532)=SUM($11:$11)-1, BT477+SUMPRODUCT(BU261:CC261, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BT532)=SUM($11:$11)-1, BU477+SUMPRODUCT(BV261:CD261, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BU532)=SUM($11:$11)-1, BV477+SUMPRODUCT(BW261:CE261, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BV532)=SUM($11:$11)-1, BW477+SUMPRODUCT(BX261:CF261, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BW532)=SUM($11:$11)-1, BX477+SUMPRODUCT(BY261:CG261, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BX532)=SUM($11:$11)-1, BY477+SUMPRODUCT(BZ261:CH261, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BY532)=SUM($11:$11)-1, BZ477+SUMPRODUCT(CA261:CI261, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:BZ532)=SUM($11:$11)-1, CA477+SUMPRODUCT(CB261:CJ261, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G532:CA532)=SUM($11:$11)-1, CB477+SUMPRODUCT(CC261:CK261, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,"HV Service Connections",null,null,{"$f":"IF(COUNTA($G533:G533)=SUM($11:$11)-1, H478+SUMPRODUCT(I262:Q262, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:H533)=SUM($11:$11)-1, I478+SUMPRODUCT(J262:R262, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:I533)=SUM($11:$11)-1, J478+SUMPRODUCT(K262:S262, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:J533)=SUM($11:$11)-1, K478+SUMPRODUCT(L262:T262, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:K533)=SUM($11:$11)-1, L478+SUMPRODUCT(M262:U262, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:L533)=SUM($11:$11)-1, M478+SUMPRODUCT(N262:V262, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:M533)=SUM($11:$11)-1, N478+SUMPRODUCT(O262:W262, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:N533)=SUM($11:$11)-1, O478+SUMPRODUCT(P262:X262, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:O533)=SUM($11:$11)-1, P478+SUMPRODUCT(Q262:Y262, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:P533)=SUM($11:$11)-1, Q478+SUMPRODUCT(R262:Z262, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:Q533)=SUM($11:$11)-1, R478+SUMPRODUCT(S262:AA262, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:R533)=SUM($11:$11)-1, S478+SUMPRODUCT(T262:AB262, 1/T$15:AB$15)*S$15, \"\")","v":3.213984796291268},{"$f":"IF(COUNTA($G533:S533)=SUM($11:$11)-1, T478+SUMPRODUCT(U262:AC262, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:T533)=SUM($11:$11)-1, U478+SUMPRODUCT(V262:AD262, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:U533)=SUM($11:$11)-1, V478+SUMPRODUCT(W262:AE262, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:V533)=SUM($11:$11)-1, W478+SUMPRODUCT(X262:AF262, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:W533)=SUM($11:$11)-1, X478+SUMPRODUCT(Y262:AG262, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:X533)=SUM($11:$11)-1, Y478+SUMPRODUCT(Z262:AH262, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:Y533)=SUM($11:$11)-1, Z478+SUMPRODUCT(AA262:AI262, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:Z533)=SUM($11:$11)-1, AA478+SUMPRODUCT(AB262:AJ262, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AA533)=SUM($11:$11)-1, AB478+SUMPRODUCT(AC262:AK262, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AB533)=SUM($11:$11)-1, AC478+SUMPRODUCT(AD262:AL262, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AC533)=SUM($11:$11)-1, AD478+SUMPRODUCT(AE262:AM262, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AD533)=SUM($11:$11)-1, AE478+SUMPRODUCT(AF262:AN262, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AE533)=SUM($11:$11)-1, AF478+SUMPRODUCT(AG262:AO262, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AF533)=SUM($11:$11)-1, AG478+SUMPRODUCT(AH262:AP262, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AG533)=SUM($11:$11)-1, AH478+SUMPRODUCT(AI262:AQ262, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AH533)=SUM($11:$11)-1, AI478+SUMPRODUCT(AJ262:AR262, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AI533)=SUM($11:$11)-1, AJ478+SUMPRODUCT(AK262:AS262, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AJ533)=SUM($11:$11)-1, AK478+SUMPRODUCT(AL262:AT262, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AK533)=SUM($11:$11)-1, AL478+SUMPRODUCT(AM262:AU262, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AL533)=SUM($11:$11)-1, AM478+SUMPRODUCT(AN262:AV262, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AM533)=SUM($11:$11)-1, AN478+SUMPRODUCT(AO262:AW262, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AN533)=SUM($11:$11)-1, AO478+SUMPRODUCT(AP262:AX262, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AO533)=SUM($11:$11)-1, AP478+SUMPRODUCT(AQ262:AY262, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AP533)=SUM($11:$11)-1, AQ478+SUMPRODUCT(AR262:AZ262, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AQ533)=SUM($11:$11)-1, AR478+SUMPRODUCT(AS262:BA262, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AR533)=SUM($11:$11)-1, AS478+SUMPRODUCT(AT262:BB262, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AS533)=SUM($11:$11)-1, AT478+SUMPRODUCT(AU262:BC262, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AT533)=SUM($11:$11)-1, AU478+SUMPRODUCT(AV262:BD262, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AU533)=SUM($11:$11)-1, AV478+SUMPRODUCT(AW262:BE262, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AV533)=SUM($11:$11)-1, AW478+SUMPRODUCT(AX262:BF262, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AW533)=SUM($11:$11)-1, AX478+SUMPRODUCT(AY262:BG262, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AX533)=SUM($11:$11)-1, AY478+SUMPRODUCT(AZ262:BH262, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AY533)=SUM($11:$11)-1, AZ478+SUMPRODUCT(BA262:BI262, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:AZ533)=SUM($11:$11)-1, BA478+SUMPRODUCT(BB262:BJ262, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BA533)=SUM($11:$11)-1, BB478+SUMPRODUCT(BC262:BK262, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BB533)=SUM($11:$11)-1, BC478+SUMPRODUCT(BD262:BL262, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BC533)=SUM($11:$11)-1, BD478+SUMPRODUCT(BE262:BM262, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BD533)=SUM($11:$11)-1, BE478+SUMPRODUCT(BF262:BN262, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BE533)=SUM($11:$11)-1, BF478+SUMPRODUCT(BG262:BO262, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BF533)=SUM($11:$11)-1, BG478+SUMPRODUCT(BH262:BP262, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BG533)=SUM($11:$11)-1, BH478+SUMPRODUCT(BI262:BQ262, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BH533)=SUM($11:$11)-1, BI478+SUMPRODUCT(BJ262:BR262, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BI533)=SUM($11:$11)-1, BJ478+SUMPRODUCT(BK262:BS262, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BJ533)=SUM($11:$11)-1, BK478+SUMPRODUCT(BL262:BT262, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BK533)=SUM($11:$11)-1, BL478+SUMPRODUCT(BM262:BU262, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BL533)=SUM($11:$11)-1, BM478+SUMPRODUCT(BN262:BV262, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BM533)=SUM($11:$11)-1, BN478+SUMPRODUCT(BO262:BW262, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BN533)=SUM($11:$11)-1, BO478+SUMPRODUCT(BP262:BX262, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BO533)=SUM($11:$11)-1, BP478+SUMPRODUCT(BQ262:BY262, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BP533)=SUM($11:$11)-1, BQ478+SUMPRODUCT(BR262:BZ262, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BQ533)=SUM($11:$11)-1, BR478+SUMPRODUCT(BS262:CA262, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BR533)=SUM($11:$11)-1, BS478+SUMPRODUCT(BT262:CB262, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BS533)=SUM($11:$11)-1, BT478+SUMPRODUCT(BU262:CC262, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BT533)=SUM($11:$11)-1, BU478+SUMPRODUCT(BV262:CD262, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BU533)=SUM($11:$11)-1, BV478+SUMPRODUCT(BW262:CE262, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BV533)=SUM($11:$11)-1, BW478+SUMPRODUCT(BX262:CF262, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BW533)=SUM($11:$11)-1, BX478+SUMPRODUCT(BY262:CG262, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BX533)=SUM($11:$11)-1, BY478+SUMPRODUCT(BZ262:CH262, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BY533)=SUM($11:$11)-1, BZ478+SUMPRODUCT(CA262:CI262, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:BZ533)=SUM($11:$11)-1, CA478+SUMPRODUCT(CB262:CJ262, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G533:CA533)=SUM($11:$11)-1, CB478+SUMPRODUCT(CC262:CK262, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,"HV Metering CA Service Connections",null,null,{"$f":"IF(COUNTA($G534:G534)=SUM($11:$11)-1, H479+SUMPRODUCT(I263:Q263, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:H534)=SUM($11:$11)-1, I479+SUMPRODUCT(J263:R263, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:I534)=SUM($11:$11)-1, J479+SUMPRODUCT(K263:S263, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:J534)=SUM($11:$11)-1, K479+SUMPRODUCT(L263:T263, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:K534)=SUM($11:$11)-1, L479+SUMPRODUCT(M263:U263, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:L534)=SUM($11:$11)-1, M479+SUMPRODUCT(N263:V263, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:M534)=SUM($11:$11)-1, N479+SUMPRODUCT(O263:W263, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:N534)=SUM($11:$11)-1, O479+SUMPRODUCT(P263:X263, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:O534)=SUM($11:$11)-1, P479+SUMPRODUCT(Q263:Y263, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:P534)=SUM($11:$11)-1, Q479+SUMPRODUCT(R263:Z263, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:Q534)=SUM($11:$11)-1, R479+SUMPRODUCT(S263:AA263, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:R534)=SUM($11:$11)-1, S479+SUMPRODUCT(T263:AB263, 1/T$15:AB$15)*S$15, \"\")","v":0.83163908191234881},{"$f":"IF(COUNTA($G534:S534)=SUM($11:$11)-1, T479+SUMPRODUCT(U263:AC263, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:T534)=SUM($11:$11)-1, U479+SUMPRODUCT(V263:AD263, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:U534)=SUM($11:$11)-1, V479+SUMPRODUCT(W263:AE263, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:V534)=SUM($11:$11)-1, W479+SUMPRODUCT(X263:AF263, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:W534)=SUM($11:$11)-1, X479+SUMPRODUCT(Y263:AG263, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:X534)=SUM($11:$11)-1, Y479+SUMPRODUCT(Z263:AH263, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:Y534)=SUM($11:$11)-1, Z479+SUMPRODUCT(AA263:AI263, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:Z534)=SUM($11:$11)-1, AA479+SUMPRODUCT(AB263:AJ263, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AA534)=SUM($11:$11)-1, AB479+SUMPRODUCT(AC263:AK263, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AB534)=SUM($11:$11)-1, AC479+SUMPRODUCT(AD263:AL263, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AC534)=SUM($11:$11)-1, AD479+SUMPRODUCT(AE263:AM263, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AD534)=SUM($11:$11)-1, AE479+SUMPRODUCT(AF263:AN263, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AE534)=SUM($11:$11)-1, AF479+SUMPRODUCT(AG263:AO263, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AF534)=SUM($11:$11)-1, AG479+SUMPRODUCT(AH263:AP263, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AG534)=SUM($11:$11)-1, AH479+SUMPRODUCT(AI263:AQ263, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AH534)=SUM($11:$11)-1, AI479+SUMPRODUCT(AJ263:AR263, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AI534)=SUM($11:$11)-1, AJ479+SUMPRODUCT(AK263:AS263, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AJ534)=SUM($11:$11)-1, AK479+SUMPRODUCT(AL263:AT263, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AK534)=SUM($11:$11)-1, AL479+SUMPRODUCT(AM263:AU263, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AL534)=SUM($11:$11)-1, AM479+SUMPRODUCT(AN263:AV263, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AM534)=SUM($11:$11)-1, AN479+SUMPRODUCT(AO263:AW263, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AN534)=SUM($11:$11)-1, AO479+SUMPRODUCT(AP263:AX263, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AO534)=SUM($11:$11)-1, AP479+SUMPRODUCT(AQ263:AY263, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AP534)=SUM($11:$11)-1, AQ479+SUMPRODUCT(AR263:AZ263, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AQ534)=SUM($11:$11)-1, AR479+SUMPRODUCT(AS263:BA263, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AR534)=SUM($11:$11)-1, AS479+SUMPRODUCT(AT263:BB263, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AS534)=SUM($11:$11)-1, AT479+SUMPRODUCT(AU263:BC263, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AT534)=SUM($11:$11)-1, AU479+SUMPRODUCT(AV263:BD263, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AU534)=SUM($11:$11)-1, AV479+SUMPRODUCT(AW263:BE263, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AV534)=SUM($11:$11)-1, AW479+SUMPRODUCT(AX263:BF263, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AW534)=SUM($11:$11)-1, AX479+SUMPRODUCT(AY263:BG263, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AX534)=SUM($11:$11)-1, AY479+SUMPRODUCT(AZ263:BH263, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AY534)=SUM($11:$11)-1, AZ479+SUMPRODUCT(BA263:BI263, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:AZ534)=SUM($11:$11)-1, BA479+SUMPRODUCT(BB263:BJ263, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BA534)=SUM($11:$11)-1, BB479+SUMPRODUCT(BC263:BK263, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BB534)=SUM($11:$11)-1, BC479+SUMPRODUCT(BD263:BL263, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BC534)=SUM($11:$11)-1, BD479+SUMPRODUCT(BE263:BM263, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BD534)=SUM($11:$11)-1, BE479+SUMPRODUCT(BF263:BN263, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BE534)=SUM($11:$11)-1, BF479+SUMPRODUCT(BG263:BO263, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BF534)=SUM($11:$11)-1, BG479+SUMPRODUCT(BH263:BP263, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BG534)=SUM($11:$11)-1, BH479+SUMPRODUCT(BI263:BQ263, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BH534)=SUM($11:$11)-1, BI479+SUMPRODUCT(BJ263:BR263, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BI534)=SUM($11:$11)-1, BJ479+SUMPRODUCT(BK263:BS263, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BJ534)=SUM($11:$11)-1, BK479+SUMPRODUCT(BL263:BT263, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BK534)=SUM($11:$11)-1, BL479+SUMPRODUCT(BM263:BU263, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BL534)=SUM($11:$11)-1, BM479+SUMPRODUCT(BN263:BV263, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BM534)=SUM($11:$11)-1, BN479+SUMPRODUCT(BO263:BW263, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BN534)=SUM($11:$11)-1, BO479+SUMPRODUCT(BP263:BX263, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BO534)=SUM($11:$11)-1, BP479+SUMPRODUCT(BQ263:BY263, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BP534)=SUM($11:$11)-1, BQ479+SUMPRODUCT(BR263:BZ263, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BQ534)=SUM($11:$11)-1, BR479+SUMPRODUCT(BS263:CA263, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BR534)=SUM($11:$11)-1, BS479+SUMPRODUCT(BT263:CB263, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BS534)=SUM($11:$11)-1, BT479+SUMPRODUCT(BU263:CC263, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BT534)=SUM($11:$11)-1, BU479+SUMPRODUCT(BV263:CD263, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BU534)=SUM($11:$11)-1, BV479+SUMPRODUCT(BW263:CE263, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BV534)=SUM($11:$11)-1, BW479+SUMPRODUCT(BX263:CF263, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BW534)=SUM($11:$11)-1, BX479+SUMPRODUCT(BY263:CG263, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BX534)=SUM($11:$11)-1, BY479+SUMPRODUCT(BZ263:CH263, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BY534)=SUM($11:$11)-1, BZ479+SUMPRODUCT(CA263:CI263, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:BZ534)=SUM($11:$11)-1, CA479+SUMPRODUCT(CB263:CJ263, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G534:CA534)=SUM($11:$11)-1, CB479+SUMPRODUCT(CC263:CK263, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,"HV/LV Service Connections",null,null,{"$f":"IF(COUNTA($G535:G535)=SUM($11:$11)-1, H480+SUMPRODUCT(I264:Q264, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:H535)=SUM($11:$11)-1, I480+SUMPRODUCT(J264:R264, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:I535)=SUM($11:$11)-1, J480+SUMPRODUCT(K264:S264, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:J535)=SUM($11:$11)-1, K480+SUMPRODUCT(L264:T264, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:K535)=SUM($11:$11)-1, L480+SUMPRODUCT(M264:U264, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:L535)=SUM($11:$11)-1, M480+SUMPRODUCT(N264:V264, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:M535)=SUM($11:$11)-1, N480+SUMPRODUCT(O264:W264, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:N535)=SUM($11:$11)-1, O480+SUMPRODUCT(P264:X264, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:O535)=SUM($11:$11)-1, P480+SUMPRODUCT(Q264:Y264, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:P535)=SUM($11:$11)-1, Q480+SUMPRODUCT(R264:Z264, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:Q535)=SUM($11:$11)-1, R480+SUMPRODUCT(S264:AA264, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:R535)=SUM($11:$11)-1, S480+SUMPRODUCT(T264:AB264, 1/T$15:AB$15)*S$15, \"\")","v":5.0651880304176355},{"$f":"IF(COUNTA($G535:S535)=SUM($11:$11)-1, T480+SUMPRODUCT(U264:AC264, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:T535)=SUM($11:$11)-1, U480+SUMPRODUCT(V264:AD264, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:U535)=SUM($11:$11)-1, V480+SUMPRODUCT(W264:AE264, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:V535)=SUM($11:$11)-1, W480+SUMPRODUCT(X264:AF264, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:W535)=SUM($11:$11)-1, X480+SUMPRODUCT(Y264:AG264, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:X535)=SUM($11:$11)-1, Y480+SUMPRODUCT(Z264:AH264, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:Y535)=SUM($11:$11)-1, Z480+SUMPRODUCT(AA264:AI264, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:Z535)=SUM($11:$11)-1, AA480+SUMPRODUCT(AB264:AJ264, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AA535)=SUM($11:$11)-1, AB480+SUMPRODUCT(AC264:AK264, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AB535)=SUM($11:$11)-1, AC480+SUMPRODUCT(AD264:AL264, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AC535)=SUM($11:$11)-1, AD480+SUMPRODUCT(AE264:AM264, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AD535)=SUM($11:$11)-1, AE480+SUMPRODUCT(AF264:AN264, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AE535)=SUM($11:$11)-1, AF480+SUMPRODUCT(AG264:AO264, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AF535)=SUM($11:$11)-1, AG480+SUMPRODUCT(AH264:AP264, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AG535)=SUM($11:$11)-1, AH480+SUMPRODUCT(AI264:AQ264, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AH535)=SUM($11:$11)-1, AI480+SUMPRODUCT(AJ264:AR264, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AI535)=SUM($11:$11)-1, AJ480+SUMPRODUCT(AK264:AS264, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AJ535)=SUM($11:$11)-1, AK480+SUMPRODUCT(AL264:AT264, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AK535)=SUM($11:$11)-1, AL480+SUMPRODUCT(AM264:AU264, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AL535)=SUM($11:$11)-1, AM480+SUMPRODUCT(AN264:AV264, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AM535)=SUM($11:$11)-1, AN480+SUMPRODUCT(AO264:AW264, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AN535)=SUM($11:$11)-1, AO480+SUMPRODUCT(AP264:AX264, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AO535)=SUM($11:$11)-1, AP480+SUMPRODUCT(AQ264:AY264, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AP535)=SUM($11:$11)-1, AQ480+SUMPRODUCT(AR264:AZ264, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AQ535)=SUM($11:$11)-1, AR480+SUMPRODUCT(AS264:BA264, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AR535)=SUM($11:$11)-1, AS480+SUMPRODUCT(AT264:BB264, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AS535)=SUM($11:$11)-1, AT480+SUMPRODUCT(AU264:BC264, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AT535)=SUM($11:$11)-1, AU480+SUMPRODUCT(AV264:BD264, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AU535)=SUM($11:$11)-1, AV480+SUMPRODUCT(AW264:BE264, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AV535)=SUM($11:$11)-1, AW480+SUMPRODUCT(AX264:BF264, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AW535)=SUM($11:$11)-1, AX480+SUMPRODUCT(AY264:BG264, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AX535)=SUM($11:$11)-1, AY480+SUMPRODUCT(AZ264:BH264, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AY535)=SUM($11:$11)-1, AZ480+SUMPRODUCT(BA264:BI264, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:AZ535)=SUM($11:$11)-1, BA480+SUMPRODUCT(BB264:BJ264, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BA535)=SUM($11:$11)-1, BB480+SUMPRODUCT(BC264:BK264, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BB535)=SUM($11:$11)-1, BC480+SUMPRODUCT(BD264:BL264, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BC535)=SUM($11:$11)-1, BD480+SUMPRODUCT(BE264:BM264, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BD535)=SUM($11:$11)-1, BE480+SUMPRODUCT(BF264:BN264, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BE535)=SUM($11:$11)-1, BF480+SUMPRODUCT(BG264:BO264, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BF535)=SUM($11:$11)-1, BG480+SUMPRODUCT(BH264:BP264, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BG535)=SUM($11:$11)-1, BH480+SUMPRODUCT(BI264:BQ264, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BH535)=SUM($11:$11)-1, BI480+SUMPRODUCT(BJ264:BR264, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BI535)=SUM($11:$11)-1, BJ480+SUMPRODUCT(BK264:BS264, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BJ535)=SUM($11:$11)-1, BK480+SUMPRODUCT(BL264:BT264, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BK535)=SUM($11:$11)-1, BL480+SUMPRODUCT(BM264:BU264, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BL535)=SUM($11:$11)-1, BM480+SUMPRODUCT(BN264:BV264, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BM535)=SUM($11:$11)-1, BN480+SUMPRODUCT(BO264:BW264, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BN535)=SUM($11:$11)-1, BO480+SUMPRODUCT(BP264:BX264, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BO535)=SUM($11:$11)-1, BP480+SUMPRODUCT(BQ264:BY264, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BP535)=SUM($11:$11)-1, BQ480+SUMPRODUCT(BR264:BZ264, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BQ535)=SUM($11:$11)-1, BR480+SUMPRODUCT(BS264:CA264, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BR535)=SUM($11:$11)-1, BS480+SUMPRODUCT(BT264:CB264, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BS535)=SUM($11:$11)-1, BT480+SUMPRODUCT(BU264:CC264, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BT535)=SUM($11:$11)-1, BU480+SUMPRODUCT(BV264:CD264, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BU535)=SUM($11:$11)-1, BV480+SUMPRODUCT(BW264:CE264, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BV535)=SUM($11:$11)-1, BW480+SUMPRODUCT(BX264:CF264, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BW535)=SUM($11:$11)-1, BX480+SUMPRODUCT(BY264:CG264, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BX535)=SUM($11:$11)-1, BY480+SUMPRODUCT(BZ264:CH264, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BY535)=SUM($11:$11)-1, BZ480+SUMPRODUCT(CA264:CI264, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:BZ535)=SUM($11:$11)-1, CA480+SUMPRODUCT(CB264:CJ264, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G535:CA535)=SUM($11:$11)-1, CB480+SUMPRODUCT(CC264:CK264, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,"Business LV Service Connections",null,null,{"$f":"IF(COUNTA($G536:G536)=SUM($11:$11)-1, H481+SUMPRODUCT(I265:Q265, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:H536)=SUM($11:$11)-1, I481+SUMPRODUCT(J265:R265, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:I536)=SUM($11:$11)-1, J481+SUMPRODUCT(K265:S265, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:J536)=SUM($11:$11)-1, K481+SUMPRODUCT(L265:T265, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:K536)=SUM($11:$11)-1, L481+SUMPRODUCT(M265:U265, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:L536)=SUM($11:$11)-1, M481+SUMPRODUCT(N265:V265, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:M536)=SUM($11:$11)-1, N481+SUMPRODUCT(O265:W265, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:N536)=SUM($11:$11)-1, O481+SUMPRODUCT(P265:X265, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:O536)=SUM($11:$11)-1, P481+SUMPRODUCT(Q265:Y265, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:P536)=SUM($11:$11)-1, Q481+SUMPRODUCT(R265:Z265, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:Q536)=SUM($11:$11)-1, R481+SUMPRODUCT(S265:AA265, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:R536)=SUM($11:$11)-1, S481+SUMPRODUCT(T265:AB265, 1/T$15:AB$15)*S$15, \"\")","v":6.7328839208102362},{"$f":"IF(COUNTA($G536:S536)=SUM($11:$11)-1, T481+SUMPRODUCT(U265:AC265, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:T536)=SUM($11:$11)-1, U481+SUMPRODUCT(V265:AD265, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:U536)=SUM($11:$11)-1, V481+SUMPRODUCT(W265:AE265, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:V536)=SUM($11:$11)-1, W481+SUMPRODUCT(X265:AF265, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:W536)=SUM($11:$11)-1, X481+SUMPRODUCT(Y265:AG265, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:X536)=SUM($11:$11)-1, Y481+SUMPRODUCT(Z265:AH265, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:Y536)=SUM($11:$11)-1, Z481+SUMPRODUCT(AA265:AI265, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:Z536)=SUM($11:$11)-1, AA481+SUMPRODUCT(AB265:AJ265, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AA536)=SUM($11:$11)-1, AB481+SUMPRODUCT(AC265:AK265, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AB536)=SUM($11:$11)-1, AC481+SUMPRODUCT(AD265:AL265, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AC536)=SUM($11:$11)-1, AD481+SUMPRODUCT(AE265:AM265, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AD536)=SUM($11:$11)-1, AE481+SUMPRODUCT(AF265:AN265, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AE536)=SUM($11:$11)-1, AF481+SUMPRODUCT(AG265:AO265, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AF536)=SUM($11:$11)-1, AG481+SUMPRODUCT(AH265:AP265, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AG536)=SUM($11:$11)-1, AH481+SUMPRODUCT(AI265:AQ265, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AH536)=SUM($11:$11)-1, AI481+SUMPRODUCT(AJ265:AR265, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AI536)=SUM($11:$11)-1, AJ481+SUMPRODUCT(AK265:AS265, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AJ536)=SUM($11:$11)-1, AK481+SUMPRODUCT(AL265:AT265, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AK536)=SUM($11:$11)-1, AL481+SUMPRODUCT(AM265:AU265, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AL536)=SUM($11:$11)-1, AM481+SUMPRODUCT(AN265:AV265, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AM536)=SUM($11:$11)-1, AN481+SUMPRODUCT(AO265:AW265, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AN536)=SUM($11:$11)-1, AO481+SUMPRODUCT(AP265:AX265, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AO536)=SUM($11:$11)-1, AP481+SUMPRODUCT(AQ265:AY265, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AP536)=SUM($11:$11)-1, AQ481+SUMPRODUCT(AR265:AZ265, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AQ536)=SUM($11:$11)-1, AR481+SUMPRODUCT(AS265:BA265, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AR536)=SUM($11:$11)-1, AS481+SUMPRODUCT(AT265:BB265, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AS536)=SUM($11:$11)-1, AT481+SUMPRODUCT(AU265:BC265, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AT536)=SUM($11:$11)-1, AU481+SUMPRODUCT(AV265:BD265, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AU536)=SUM($11:$11)-1, AV481+SUMPRODUCT(AW265:BE265, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AV536)=SUM($11:$11)-1, AW481+SUMPRODUCT(AX265:BF265, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AW536)=SUM($11:$11)-1, AX481+SUMPRODUCT(AY265:BG265, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AX536)=SUM($11:$11)-1, AY481+SUMPRODUCT(AZ265:BH265, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AY536)=SUM($11:$11)-1, AZ481+SUMPRODUCT(BA265:BI265, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:AZ536)=SUM($11:$11)-1, BA481+SUMPRODUCT(BB265:BJ265, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BA536)=SUM($11:$11)-1, BB481+SUMPRODUCT(BC265:BK265, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BB536)=SUM($11:$11)-1, BC481+SUMPRODUCT(BD265:BL265, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BC536)=SUM($11:$11)-1, BD481+SUMPRODUCT(BE265:BM265, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BD536)=SUM($11:$11)-1, BE481+SUMPRODUCT(BF265:BN265, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BE536)=SUM($11:$11)-1, BF481+SUMPRODUCT(BG265:BO265, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BF536)=SUM($11:$11)-1, BG481+SUMPRODUCT(BH265:BP265, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BG536)=SUM($11:$11)-1, BH481+SUMPRODUCT(BI265:BQ265, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BH536)=SUM($11:$11)-1, BI481+SUMPRODUCT(BJ265:BR265, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BI536)=SUM($11:$11)-1, BJ481+SUMPRODUCT(BK265:BS265, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BJ536)=SUM($11:$11)-1, BK481+SUMPRODUCT(BL265:BT265, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BK536)=SUM($11:$11)-1, BL481+SUMPRODUCT(BM265:BU265, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BL536)=SUM($11:$11)-1, BM481+SUMPRODUCT(BN265:BV265, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BM536)=SUM($11:$11)-1, BN481+SUMPRODUCT(BO265:BW265, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BN536)=SUM($11:$11)-1, BO481+SUMPRODUCT(BP265:BX265, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BO536)=SUM($11:$11)-1, BP481+SUMPRODUCT(BQ265:BY265, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BP536)=SUM($11:$11)-1, BQ481+SUMPRODUCT(BR265:BZ265, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BQ536)=SUM($11:$11)-1, BR481+SUMPRODUCT(BS265:CA265, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BR536)=SUM($11:$11)-1, BS481+SUMPRODUCT(BT265:CB265, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BS536)=SUM($11:$11)-1, BT481+SUMPRODUCT(BU265:CC265, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BT536)=SUM($11:$11)-1, BU481+SUMPRODUCT(BV265:CD265, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BU536)=SUM($11:$11)-1, BV481+SUMPRODUCT(BW265:CE265, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BV536)=SUM($11:$11)-1, BW481+SUMPRODUCT(BX265:CF265, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BW536)=SUM($11:$11)-1, BX481+SUMPRODUCT(BY265:CG265, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BX536)=SUM($11:$11)-1, BY481+SUMPRODUCT(BZ265:CH265, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BY536)=SUM($11:$11)-1, BZ481+SUMPRODUCT(CA265:CI265, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:BZ536)=SUM($11:$11)-1, CA481+SUMPRODUCT(CB265:CJ265, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G536:CA536)=SUM($11:$11)-1, CB481+SUMPRODUCT(CC265:CK265, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,"Business LV Metering CA Service Connections",null,null,{"$f":"IF(COUNTA($G537:G537)=SUM($11:$11)-1, H482+SUMPRODUCT(I266:Q266, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:H537)=SUM($11:$11)-1, I482+SUMPRODUCT(J266:R266, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:I537)=SUM($11:$11)-1, J482+SUMPRODUCT(K266:S266, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:J537)=SUM($11:$11)-1, K482+SUMPRODUCT(L266:T266, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:K537)=SUM($11:$11)-1, L482+SUMPRODUCT(M266:U266, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:L537)=SUM($11:$11)-1, M482+SUMPRODUCT(N266:V266, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:M537)=SUM($11:$11)-1, N482+SUMPRODUCT(O266:W266, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:N537)=SUM($11:$11)-1, O482+SUMPRODUCT(P266:X266, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:O537)=SUM($11:$11)-1, P482+SUMPRODUCT(Q266:Y266, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:P537)=SUM($11:$11)-1, Q482+SUMPRODUCT(R266:Z266, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:Q537)=SUM($11:$11)-1, R482+SUMPRODUCT(S266:AA266, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:R537)=SUM($11:$11)-1, S482+SUMPRODUCT(T266:AB266, 1/T$15:AB$15)*S$15, \"\")","v":4.5130748358236774},{"$f":"IF(COUNTA($G537:S537)=SUM($11:$11)-1, T482+SUMPRODUCT(U266:AC266, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:T537)=SUM($11:$11)-1, U482+SUMPRODUCT(V266:AD266, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:U537)=SUM($11:$11)-1, V482+SUMPRODUCT(W266:AE266, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:V537)=SUM($11:$11)-1, W482+SUMPRODUCT(X266:AF266, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:W537)=SUM($11:$11)-1, X482+SUMPRODUCT(Y266:AG266, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:X537)=SUM($11:$11)-1, Y482+SUMPRODUCT(Z266:AH266, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:Y537)=SUM($11:$11)-1, Z482+SUMPRODUCT(AA266:AI266, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:Z537)=SUM($11:$11)-1, AA482+SUMPRODUCT(AB266:AJ266, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AA537)=SUM($11:$11)-1, AB482+SUMPRODUCT(AC266:AK266, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AB537)=SUM($11:$11)-1, AC482+SUMPRODUCT(AD266:AL266, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AC537)=SUM($11:$11)-1, AD482+SUMPRODUCT(AE266:AM266, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AD537)=SUM($11:$11)-1, AE482+SUMPRODUCT(AF266:AN266, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AE537)=SUM($11:$11)-1, AF482+SUMPRODUCT(AG266:AO266, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AF537)=SUM($11:$11)-1, AG482+SUMPRODUCT(AH266:AP266, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AG537)=SUM($11:$11)-1, AH482+SUMPRODUCT(AI266:AQ266, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AH537)=SUM($11:$11)-1, AI482+SUMPRODUCT(AJ266:AR266, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AI537)=SUM($11:$11)-1, AJ482+SUMPRODUCT(AK266:AS266, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AJ537)=SUM($11:$11)-1, AK482+SUMPRODUCT(AL266:AT266, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AK537)=SUM($11:$11)-1, AL482+SUMPRODUCT(AM266:AU266, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AL537)=SUM($11:$11)-1, AM482+SUMPRODUCT(AN266:AV266, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AM537)=SUM($11:$11)-1, AN482+SUMPRODUCT(AO266:AW266, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AN537)=SUM($11:$11)-1, AO482+SUMPRODUCT(AP266:AX266, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AO537)=SUM($11:$11)-1, AP482+SUMPRODUCT(AQ266:AY266, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AP537)=SUM($11:$11)-1, AQ482+SUMPRODUCT(AR266:AZ266, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AQ537)=SUM($11:$11)-1, AR482+SUMPRODUCT(AS266:BA266, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AR537)=SUM($11:$11)-1, AS482+SUMPRODUCT(AT266:BB266, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AS537)=SUM($11:$11)-1, AT482+SUMPRODUCT(AU266:BC266, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AT537)=SUM($11:$11)-1, AU482+SUMPRODUCT(AV266:BD266, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AU537)=SUM($11:$11)-1, AV482+SUMPRODUCT(AW266:BE266, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AV537)=SUM($11:$11)-1, AW482+SUMPRODUCT(AX266:BF266, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AW537)=SUM($11:$11)-1, AX482+SUMPRODUCT(AY266:BG266, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AX537)=SUM($11:$11)-1, AY482+SUMPRODUCT(AZ266:BH266, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AY537)=SUM($11:$11)-1, AZ482+SUMPRODUCT(BA266:BI266, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:AZ537)=SUM($11:$11)-1, BA482+SUMPRODUCT(BB266:BJ266, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BA537)=SUM($11:$11)-1, BB482+SUMPRODUCT(BC266:BK266, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BB537)=SUM($11:$11)-1, BC482+SUMPRODUCT(BD266:BL266, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BC537)=SUM($11:$11)-1, BD482+SUMPRODUCT(BE266:BM266, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BD537)=SUM($11:$11)-1, BE482+SUMPRODUCT(BF266:BN266, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BE537)=SUM($11:$11)-1, BF482+SUMPRODUCT(BG266:BO266, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BF537)=SUM($11:$11)-1, BG482+SUMPRODUCT(BH266:BP266, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BG537)=SUM($11:$11)-1, BH482+SUMPRODUCT(BI266:BQ266, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BH537)=SUM($11:$11)-1, BI482+SUMPRODUCT(BJ266:BR266, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BI537)=SUM($11:$11)-1, BJ482+SUMPRODUCT(BK266:BS266, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BJ537)=SUM($11:$11)-1, BK482+SUMPRODUCT(BL266:BT266, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BK537)=SUM($11:$11)-1, BL482+SUMPRODUCT(BM266:BU266, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BL537)=SUM($11:$11)-1, BM482+SUMPRODUCT(BN266:BV266, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BM537)=SUM($11:$11)-1, BN482+SUMPRODUCT(BO266:BW266, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BN537)=SUM($11:$11)-1, BO482+SUMPRODUCT(BP266:BX266, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BO537)=SUM($11:$11)-1, BP482+SUMPRODUCT(BQ266:BY266, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BP537)=SUM($11:$11)-1, BQ482+SUMPRODUCT(BR266:BZ266, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BQ537)=SUM($11:$11)-1, BR482+SUMPRODUCT(BS266:CA266, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BR537)=SUM($11:$11)-1, BS482+SUMPRODUCT(BT266:CB266, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BS537)=SUM($11:$11)-1, BT482+SUMPRODUCT(BU266:CC266, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BT537)=SUM($11:$11)-1, BU482+SUMPRODUCT(BV266:CD266, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BU537)=SUM($11:$11)-1, BV482+SUMPRODUCT(BW266:CE266, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BV537)=SUM($11:$11)-1, BW482+SUMPRODUCT(BX266:CF266, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BW537)=SUM($11:$11)-1, BX482+SUMPRODUCT(BY266:CG266, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BX537)=SUM($11:$11)-1, BY482+SUMPRODUCT(BZ266:CH266, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BY537)=SUM($11:$11)-1, BZ482+SUMPRODUCT(CA266:CI266, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:BZ537)=SUM($11:$11)-1, CA482+SUMPRODUCT(CB266:CJ266, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G537:CA537)=SUM($11:$11)-1, CB482+SUMPRODUCT(CC266:CK266, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,"Domestic LV Service Connections",null,null,{"$f":"IF(COUNTA($G538:G538)=SUM($11:$11)-1, H483+SUMPRODUCT(I267:Q267, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:H538)=SUM($11:$11)-1, I483+SUMPRODUCT(J267:R267, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:I538)=SUM($11:$11)-1, J483+SUMPRODUCT(K267:S267, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:J538)=SUM($11:$11)-1, K483+SUMPRODUCT(L267:T267, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:K538)=SUM($11:$11)-1, L483+SUMPRODUCT(M267:U267, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:L538)=SUM($11:$11)-1, M483+SUMPRODUCT(N267:V267, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:M538)=SUM($11:$11)-1, N483+SUMPRODUCT(O267:W267, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:N538)=SUM($11:$11)-1, O483+SUMPRODUCT(P267:X267, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:O538)=SUM($11:$11)-1, P483+SUMPRODUCT(Q267:Y267, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:P538)=SUM($11:$11)-1, Q483+SUMPRODUCT(R267:Z267, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:Q538)=SUM($11:$11)-1, R483+SUMPRODUCT(S267:AA267, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:R538)=SUM($11:$11)-1, S483+SUMPRODUCT(T267:AB267, 1/T$15:AB$15)*S$15, \"\")","v":78.821091441161215},{"$f":"IF(COUNTA($G538:S538)=SUM($11:$11)-1, T483+SUMPRODUCT(U267:AC267, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:T538)=SUM($11:$11)-1, U483+SUMPRODUCT(V267:AD267, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:U538)=SUM($11:$11)-1, V483+SUMPRODUCT(W267:AE267, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:V538)=SUM($11:$11)-1, W483+SUMPRODUCT(X267:AF267, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:W538)=SUM($11:$11)-1, X483+SUMPRODUCT(Y267:AG267, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:X538)=SUM($11:$11)-1, Y483+SUMPRODUCT(Z267:AH267, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:Y538)=SUM($11:$11)-1, Z483+SUMPRODUCT(AA267:AI267, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:Z538)=SUM($11:$11)-1, AA483+SUMPRODUCT(AB267:AJ267, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AA538)=SUM($11:$11)-1, AB483+SUMPRODUCT(AC267:AK267, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AB538)=SUM($11:$11)-1, AC483+SUMPRODUCT(AD267:AL267, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AC538)=SUM($11:$11)-1, AD483+SUMPRODUCT(AE267:AM267, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AD538)=SUM($11:$11)-1, AE483+SUMPRODUCT(AF267:AN267, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AE538)=SUM($11:$11)-1, AF483+SUMPRODUCT(AG267:AO267, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AF538)=SUM($11:$11)-1, AG483+SUMPRODUCT(AH267:AP267, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AG538)=SUM($11:$11)-1, AH483+SUMPRODUCT(AI267:AQ267, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AH538)=SUM($11:$11)-1, AI483+SUMPRODUCT(AJ267:AR267, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AI538)=SUM($11:$11)-1, AJ483+SUMPRODUCT(AK267:AS267, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AJ538)=SUM($11:$11)-1, AK483+SUMPRODUCT(AL267:AT267, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AK538)=SUM($11:$11)-1, AL483+SUMPRODUCT(AM267:AU267, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AL538)=SUM($11:$11)-1, AM483+SUMPRODUCT(AN267:AV267, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AM538)=SUM($11:$11)-1, AN483+SUMPRODUCT(AO267:AW267, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AN538)=SUM($11:$11)-1, AO483+SUMPRODUCT(AP267:AX267, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AO538)=SUM($11:$11)-1, AP483+SUMPRODUCT(AQ267:AY267, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AP538)=SUM($11:$11)-1, AQ483+SUMPRODUCT(AR267:AZ267, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AQ538)=SUM($11:$11)-1, AR483+SUMPRODUCT(AS267:BA267, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AR538)=SUM($11:$11)-1, AS483+SUMPRODUCT(AT267:BB267, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AS538)=SUM($11:$11)-1, AT483+SUMPRODUCT(AU267:BC267, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AT538)=SUM($11:$11)-1, AU483+SUMPRODUCT(AV267:BD267, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AU538)=SUM($11:$11)-1, AV483+SUMPRODUCT(AW267:BE267, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AV538)=SUM($11:$11)-1, AW483+SUMPRODUCT(AX267:BF267, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AW538)=SUM($11:$11)-1, AX483+SUMPRODUCT(AY267:BG267, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AX538)=SUM($11:$11)-1, AY483+SUMPRODUCT(AZ267:BH267, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AY538)=SUM($11:$11)-1, AZ483+SUMPRODUCT(BA267:BI267, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:AZ538)=SUM($11:$11)-1, BA483+SUMPRODUCT(BB267:BJ267, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BA538)=SUM($11:$11)-1, BB483+SUMPRODUCT(BC267:BK267, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BB538)=SUM($11:$11)-1, BC483+SUMPRODUCT(BD267:BL267, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BC538)=SUM($11:$11)-1, BD483+SUMPRODUCT(BE267:BM267, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BD538)=SUM($11:$11)-1, BE483+SUMPRODUCT(BF267:BN267, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BE538)=SUM($11:$11)-1, BF483+SUMPRODUCT(BG267:BO267, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BF538)=SUM($11:$11)-1, BG483+SUMPRODUCT(BH267:BP267, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BG538)=SUM($11:$11)-1, BH483+SUMPRODUCT(BI267:BQ267, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BH538)=SUM($11:$11)-1, BI483+SUMPRODUCT(BJ267:BR267, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BI538)=SUM($11:$11)-1, BJ483+SUMPRODUCT(BK267:BS267, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BJ538)=SUM($11:$11)-1, BK483+SUMPRODUCT(BL267:BT267, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BK538)=SUM($11:$11)-1, BL483+SUMPRODUCT(BM267:BU267, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BL538)=SUM($11:$11)-1, BM483+SUMPRODUCT(BN267:BV267, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BM538)=SUM($11:$11)-1, BN483+SUMPRODUCT(BO267:BW267, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BN538)=SUM($11:$11)-1, BO483+SUMPRODUCT(BP267:BX267, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BO538)=SUM($11:$11)-1, BP483+SUMPRODUCT(BQ267:BY267, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BP538)=SUM($11:$11)-1, BQ483+SUMPRODUCT(BR267:BZ267, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BQ538)=SUM($11:$11)-1, BR483+SUMPRODUCT(BS267:CA267, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BR538)=SUM($11:$11)-1, BS483+SUMPRODUCT(BT267:CB267, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BS538)=SUM($11:$11)-1, BT483+SUMPRODUCT(BU267:CC267, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BT538)=SUM($11:$11)-1, BU483+SUMPRODUCT(BV267:CD267, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BU538)=SUM($11:$11)-1, BV483+SUMPRODUCT(BW267:CE267, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BV538)=SUM($11:$11)-1, BW483+SUMPRODUCT(BX267:CF267, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BW538)=SUM($11:$11)-1, BX483+SUMPRODUCT(BY267:CG267, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BX538)=SUM($11:$11)-1, BY483+SUMPRODUCT(BZ267:CH267, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BY538)=SUM($11:$11)-1, BZ483+SUMPRODUCT(CA267:CI267, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:BZ538)=SUM($11:$11)-1, CA483+SUMPRODUCT(CB267:CJ267, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G538:CA538)=SUM($11:$11)-1, CB483+SUMPRODUCT(CC267:CK267, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,"Domestic LV Metering CA Service Connections",null,null,{"$f":"IF(COUNTA($G539:G539)=SUM($11:$11)-1, H484+SUMPRODUCT(I268:Q268, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:H539)=SUM($11:$11)-1, I484+SUMPRODUCT(J268:R268, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:I539)=SUM($11:$11)-1, J484+SUMPRODUCT(K268:S268, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:J539)=SUM($11:$11)-1, K484+SUMPRODUCT(L268:T268, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:K539)=SUM($11:$11)-1, L484+SUMPRODUCT(M268:U268, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:L539)=SUM($11:$11)-1, M484+SUMPRODUCT(N268:V268, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:M539)=SUM($11:$11)-1, N484+SUMPRODUCT(O268:W268, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:N539)=SUM($11:$11)-1, O484+SUMPRODUCT(P268:X268, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:O539)=SUM($11:$11)-1, P484+SUMPRODUCT(Q268:Y268, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:P539)=SUM($11:$11)-1, Q484+SUMPRODUCT(R268:Z268, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:Q539)=SUM($11:$11)-1, R484+SUMPRODUCT(S268:AA268, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:R539)=SUM($11:$11)-1, S484+SUMPRODUCT(T268:AB268, 1/T$15:AB$15)*S$15, \"\")","v":10.643330202281842},{"$f":"IF(COUNTA($G539:S539)=SUM($11:$11)-1, T484+SUMPRODUCT(U268:AC268, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:T539)=SUM($11:$11)-1, U484+SUMPRODUCT(V268:AD268, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:U539)=SUM($11:$11)-1, V484+SUMPRODUCT(W268:AE268, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:V539)=SUM($11:$11)-1, W484+SUMPRODUCT(X268:AF268, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:W539)=SUM($11:$11)-1, X484+SUMPRODUCT(Y268:AG268, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:X539)=SUM($11:$11)-1, Y484+SUMPRODUCT(Z268:AH268, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:Y539)=SUM($11:$11)-1, Z484+SUMPRODUCT(AA268:AI268, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:Z539)=SUM($11:$11)-1, AA484+SUMPRODUCT(AB268:AJ268, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AA539)=SUM($11:$11)-1, AB484+SUMPRODUCT(AC268:AK268, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AB539)=SUM($11:$11)-1, AC484+SUMPRODUCT(AD268:AL268, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AC539)=SUM($11:$11)-1, AD484+SUMPRODUCT(AE268:AM268, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AD539)=SUM($11:$11)-1, AE484+SUMPRODUCT(AF268:AN268, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AE539)=SUM($11:$11)-1, AF484+SUMPRODUCT(AG268:AO268, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AF539)=SUM($11:$11)-1, AG484+SUMPRODUCT(AH268:AP268, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AG539)=SUM($11:$11)-1, AH484+SUMPRODUCT(AI268:AQ268, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AH539)=SUM($11:$11)-1, AI484+SUMPRODUCT(AJ268:AR268, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AI539)=SUM($11:$11)-1, AJ484+SUMPRODUCT(AK268:AS268, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AJ539)=SUM($11:$11)-1, AK484+SUMPRODUCT(AL268:AT268, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AK539)=SUM($11:$11)-1, AL484+SUMPRODUCT(AM268:AU268, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AL539)=SUM($11:$11)-1, AM484+SUMPRODUCT(AN268:AV268, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AM539)=SUM($11:$11)-1, AN484+SUMPRODUCT(AO268:AW268, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AN539)=SUM($11:$11)-1, AO484+SUMPRODUCT(AP268:AX268, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AO539)=SUM($11:$11)-1, AP484+SUMPRODUCT(AQ268:AY268, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AP539)=SUM($11:$11)-1, AQ484+SUMPRODUCT(AR268:AZ268, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AQ539)=SUM($11:$11)-1, AR484+SUMPRODUCT(AS268:BA268, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AR539)=SUM($11:$11)-1, AS484+SUMPRODUCT(AT268:BB268, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AS539)=SUM($11:$11)-1, AT484+SUMPRODUCT(AU268:BC268, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AT539)=SUM($11:$11)-1, AU484+SUMPRODUCT(AV268:BD268, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AU539)=SUM($11:$11)-1, AV484+SUMPRODUCT(AW268:BE268, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AV539)=SUM($11:$11)-1, AW484+SUMPRODUCT(AX268:BF268, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AW539)=SUM($11:$11)-1, AX484+SUMPRODUCT(AY268:BG268, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AX539)=SUM($11:$11)-1, AY484+SUMPRODUCT(AZ268:BH268, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AY539)=SUM($11:$11)-1, AZ484+SUMPRODUCT(BA268:BI268, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:AZ539)=SUM($11:$11)-1, BA484+SUMPRODUCT(BB268:BJ268, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BA539)=SUM($11:$11)-1, BB484+SUMPRODUCT(BC268:BK268, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BB539)=SUM($11:$11)-1, BC484+SUMPRODUCT(BD268:BL268, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BC539)=SUM($11:$11)-1, BD484+SUMPRODUCT(BE268:BM268, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BD539)=SUM($11:$11)-1, BE484+SUMPRODUCT(BF268:BN268, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BE539)=SUM($11:$11)-1, BF484+SUMPRODUCT(BG268:BO268, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BF539)=SUM($11:$11)-1, BG484+SUMPRODUCT(BH268:BP268, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BG539)=SUM($11:$11)-1, BH484+SUMPRODUCT(BI268:BQ268, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BH539)=SUM($11:$11)-1, BI484+SUMPRODUCT(BJ268:BR268, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BI539)=SUM($11:$11)-1, BJ484+SUMPRODUCT(BK268:BS268, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BJ539)=SUM($11:$11)-1, BK484+SUMPRODUCT(BL268:BT268, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BK539)=SUM($11:$11)-1, BL484+SUMPRODUCT(BM268:BU268, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BL539)=SUM($11:$11)-1, BM484+SUMPRODUCT(BN268:BV268, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BM539)=SUM($11:$11)-1, BN484+SUMPRODUCT(BO268:BW268, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BN539)=SUM($11:$11)-1, BO484+SUMPRODUCT(BP268:BX268, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BO539)=SUM($11:$11)-1, BP484+SUMPRODUCT(BQ268:BY268, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BP539)=SUM($11:$11)-1, BQ484+SUMPRODUCT(BR268:BZ268, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BQ539)=SUM($11:$11)-1, BR484+SUMPRODUCT(BS268:CA268, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BR539)=SUM($11:$11)-1, BS484+SUMPRODUCT(BT268:CB268, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BS539)=SUM($11:$11)-1, BT484+SUMPRODUCT(BU268:CC268, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BT539)=SUM($11:$11)-1, BU484+SUMPRODUCT(BV268:CD268, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BU539)=SUM($11:$11)-1, BV484+SUMPRODUCT(BW268:CE268, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BV539)=SUM($11:$11)-1, BW484+SUMPRODUCT(BX268:CF268, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BW539)=SUM($11:$11)-1, BX484+SUMPRODUCT(BY268:CG268, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BX539)=SUM($11:$11)-1, BY484+SUMPRODUCT(BZ268:CH268, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BY539)=SUM($11:$11)-1, BZ484+SUMPRODUCT(CA268:CI268, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:BZ539)=SUM($11:$11)-1, CA484+SUMPRODUCT(CB268:CJ268, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G539:CA539)=SUM($11:$11)-1, CB484+SUMPRODUCT(CC268:CK268, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,"Emergency Network Spares",null,null,{"$f":"IF(COUNTA($G540:G540)=SUM($11:$11)-1, H485+SUMPRODUCT(I269:Q269, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:H540)=SUM($11:$11)-1, I485+SUMPRODUCT(J269:R269, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:I540)=SUM($11:$11)-1, J485+SUMPRODUCT(K269:S269, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:J540)=SUM($11:$11)-1, K485+SUMPRODUCT(L269:T269, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:K540)=SUM($11:$11)-1, L485+SUMPRODUCT(M269:U269, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:L540)=SUM($11:$11)-1, M485+SUMPRODUCT(N269:V269, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:M540)=SUM($11:$11)-1, N485+SUMPRODUCT(O269:W269, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:N540)=SUM($11:$11)-1, O485+SUMPRODUCT(P269:X269, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:O540)=SUM($11:$11)-1, P485+SUMPRODUCT(Q269:Y269, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:P540)=SUM($11:$11)-1, Q485+SUMPRODUCT(R269:Z269, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:Q540)=SUM($11:$11)-1, R485+SUMPRODUCT(S269:AA269, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:R540)=SUM($11:$11)-1, S485+SUMPRODUCT(T269:AB269, 1/T$15:AB$15)*S$15, \"\")","v":3.1496128629661255},{"$f":"IF(COUNTA($G540:S540)=SUM($11:$11)-1, T485+SUMPRODUCT(U269:AC269, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:T540)=SUM($11:$11)-1, U485+SUMPRODUCT(V269:AD269, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:U540)=SUM($11:$11)-1, V485+SUMPRODUCT(W269:AE269, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:V540)=SUM($11:$11)-1, W485+SUMPRODUCT(X269:AF269, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:W540)=SUM($11:$11)-1, X485+SUMPRODUCT(Y269:AG269, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:X540)=SUM($11:$11)-1, Y485+SUMPRODUCT(Z269:AH269, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:Y540)=SUM($11:$11)-1, Z485+SUMPRODUCT(AA269:AI269, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:Z540)=SUM($11:$11)-1, AA485+SUMPRODUCT(AB269:AJ269, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AA540)=SUM($11:$11)-1, AB485+SUMPRODUCT(AC269:AK269, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AB540)=SUM($11:$11)-1, AC485+SUMPRODUCT(AD269:AL269, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AC540)=SUM($11:$11)-1, AD485+SUMPRODUCT(AE269:AM269, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AD540)=SUM($11:$11)-1, AE485+SUMPRODUCT(AF269:AN269, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AE540)=SUM($11:$11)-1, AF485+SUMPRODUCT(AG269:AO269, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AF540)=SUM($11:$11)-1, AG485+SUMPRODUCT(AH269:AP269, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AG540)=SUM($11:$11)-1, AH485+SUMPRODUCT(AI269:AQ269, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AH540)=SUM($11:$11)-1, AI485+SUMPRODUCT(AJ269:AR269, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AI540)=SUM($11:$11)-1, AJ485+SUMPRODUCT(AK269:AS269, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AJ540)=SUM($11:$11)-1, AK485+SUMPRODUCT(AL269:AT269, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AK540)=SUM($11:$11)-1, AL485+SUMPRODUCT(AM269:AU269, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AL540)=SUM($11:$11)-1, AM485+SUMPRODUCT(AN269:AV269, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AM540)=SUM($11:$11)-1, AN485+SUMPRODUCT(AO269:AW269, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AN540)=SUM($11:$11)-1, AO485+SUMPRODUCT(AP269:AX269, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AO540)=SUM($11:$11)-1, AP485+SUMPRODUCT(AQ269:AY269, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AP540)=SUM($11:$11)-1, AQ485+SUMPRODUCT(AR269:AZ269, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AQ540)=SUM($11:$11)-1, AR485+SUMPRODUCT(AS269:BA269, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AR540)=SUM($11:$11)-1, AS485+SUMPRODUCT(AT269:BB269, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AS540)=SUM($11:$11)-1, AT485+SUMPRODUCT(AU269:BC269, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AT540)=SUM($11:$11)-1, AU485+SUMPRODUCT(AV269:BD269, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AU540)=SUM($11:$11)-1, AV485+SUMPRODUCT(AW269:BE269, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AV540)=SUM($11:$11)-1, AW485+SUMPRODUCT(AX269:BF269, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AW540)=SUM($11:$11)-1, AX485+SUMPRODUCT(AY269:BG269, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AX540)=SUM($11:$11)-1, AY485+SUMPRODUCT(AZ269:BH269, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AY540)=SUM($11:$11)-1, AZ485+SUMPRODUCT(BA269:BI269, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:AZ540)=SUM($11:$11)-1, BA485+SUMPRODUCT(BB269:BJ269, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BA540)=SUM($11:$11)-1, BB485+SUMPRODUCT(BC269:BK269, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BB540)=SUM($11:$11)-1, BC485+SUMPRODUCT(BD269:BL269, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BC540)=SUM($11:$11)-1, BD485+SUMPRODUCT(BE269:BM269, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BD540)=SUM($11:$11)-1, BE485+SUMPRODUCT(BF269:BN269, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BE540)=SUM($11:$11)-1, BF485+SUMPRODUCT(BG269:BO269, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BF540)=SUM($11:$11)-1, BG485+SUMPRODUCT(BH269:BP269, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BG540)=SUM($11:$11)-1, BH485+SUMPRODUCT(BI269:BQ269, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BH540)=SUM($11:$11)-1, BI485+SUMPRODUCT(BJ269:BR269, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BI540)=SUM($11:$11)-1, BJ485+SUMPRODUCT(BK269:BS269, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BJ540)=SUM($11:$11)-1, BK485+SUMPRODUCT(BL269:BT269, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BK540)=SUM($11:$11)-1, BL485+SUMPRODUCT(BM269:BU269, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BL540)=SUM($11:$11)-1, BM485+SUMPRODUCT(BN269:BV269, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BM540)=SUM($11:$11)-1, BN485+SUMPRODUCT(BO269:BW269, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BN540)=SUM($11:$11)-1, BO485+SUMPRODUCT(BP269:BX269, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BO540)=SUM($11:$11)-1, BP485+SUMPRODUCT(BQ269:BY269, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BP540)=SUM($11:$11)-1, BQ485+SUMPRODUCT(BR269:BZ269, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BQ540)=SUM($11:$11)-1, BR485+SUMPRODUCT(BS269:CA269, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BR540)=SUM($11:$11)-1, BS485+SUMPRODUCT(BT269:CB269, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BS540)=SUM($11:$11)-1, BT485+SUMPRODUCT(BU269:CC269, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BT540)=SUM($11:$11)-1, BU485+SUMPRODUCT(BV269:CD269, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BU540)=SUM($11:$11)-1, BV485+SUMPRODUCT(BW269:CE269, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BV540)=SUM($11:$11)-1, BW485+SUMPRODUCT(BX269:CF269, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BW540)=SUM($11:$11)-1, BX485+SUMPRODUCT(BY269:CG269, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BX540)=SUM($11:$11)-1, BY485+SUMPRODUCT(BZ269:CH269, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BY540)=SUM($11:$11)-1, BZ485+SUMPRODUCT(CA269:CI269, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:BZ540)=SUM($11:$11)-1, CA485+SUMPRODUCT(CB269:CJ269, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G540:CA540)=SUM($11:$11)-1, CB485+SUMPRODUCT(CC269:CK269, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,"Motor Vehicles",null,null,{"$f":"IF(COUNTA($G541:G541)=SUM($11:$11)-1, H486+SUMPRODUCT(I270:Q270, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:H541)=SUM($11:$11)-1, I486+SUMPRODUCT(J270:R270, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:I541)=SUM($11:$11)-1, J486+SUMPRODUCT(K270:S270, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:J541)=SUM($11:$11)-1, K486+SUMPRODUCT(L270:T270, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:K541)=SUM($11:$11)-1, L486+SUMPRODUCT(M270:U270, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:L541)=SUM($11:$11)-1, M486+SUMPRODUCT(N270:V270, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:M541)=SUM($11:$11)-1, N486+SUMPRODUCT(O270:W270, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:N541)=SUM($11:$11)-1, O486+SUMPRODUCT(P270:X270, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:O541)=SUM($11:$11)-1, P486+SUMPRODUCT(Q270:Y270, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:P541)=SUM($11:$11)-1, Q486+SUMPRODUCT(R270:Z270, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:Q541)=SUM($11:$11)-1, R486+SUMPRODUCT(S270:AA270, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:R541)=SUM($11:$11)-1, S486+SUMPRODUCT(T270:AB270, 1/T$15:AB$15)*S$15, \"\")","v":18.90707251503293},{"$f":"IF(COUNTA($G541:S541)=SUM($11:$11)-1, T486+SUMPRODUCT(U270:AC270, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:T541)=SUM($11:$11)-1, U486+SUMPRODUCT(V270:AD270, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:U541)=SUM($11:$11)-1, V486+SUMPRODUCT(W270:AE270, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:V541)=SUM($11:$11)-1, W486+SUMPRODUCT(X270:AF270, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:W541)=SUM($11:$11)-1, X486+SUMPRODUCT(Y270:AG270, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:X541)=SUM($11:$11)-1, Y486+SUMPRODUCT(Z270:AH270, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:Y541)=SUM($11:$11)-1, Z486+SUMPRODUCT(AA270:AI270, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:Z541)=SUM($11:$11)-1, AA486+SUMPRODUCT(AB270:AJ270, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AA541)=SUM($11:$11)-1, AB486+SUMPRODUCT(AC270:AK270, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AB541)=SUM($11:$11)-1, AC486+SUMPRODUCT(AD270:AL270, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AC541)=SUM($11:$11)-1, AD486+SUMPRODUCT(AE270:AM270, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AD541)=SUM($11:$11)-1, AE486+SUMPRODUCT(AF270:AN270, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AE541)=SUM($11:$11)-1, AF486+SUMPRODUCT(AG270:AO270, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AF541)=SUM($11:$11)-1, AG486+SUMPRODUCT(AH270:AP270, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AG541)=SUM($11:$11)-1, AH486+SUMPRODUCT(AI270:AQ270, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AH541)=SUM($11:$11)-1, AI486+SUMPRODUCT(AJ270:AR270, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AI541)=SUM($11:$11)-1, AJ486+SUMPRODUCT(AK270:AS270, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AJ541)=SUM($11:$11)-1, AK486+SUMPRODUCT(AL270:AT270, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AK541)=SUM($11:$11)-1, AL486+SUMPRODUCT(AM270:AU270, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AL541)=SUM($11:$11)-1, AM486+SUMPRODUCT(AN270:AV270, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AM541)=SUM($11:$11)-1, AN486+SUMPRODUCT(AO270:AW270, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AN541)=SUM($11:$11)-1, AO486+SUMPRODUCT(AP270:AX270, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AO541)=SUM($11:$11)-1, AP486+SUMPRODUCT(AQ270:AY270, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AP541)=SUM($11:$11)-1, AQ486+SUMPRODUCT(AR270:AZ270, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AQ541)=SUM($11:$11)-1, AR486+SUMPRODUCT(AS270:BA270, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AR541)=SUM($11:$11)-1, AS486+SUMPRODUCT(AT270:BB270, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AS541)=SUM($11:$11)-1, AT486+SUMPRODUCT(AU270:BC270, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AT541)=SUM($11:$11)-1, AU486+SUMPRODUCT(AV270:BD270, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AU541)=SUM($11:$11)-1, AV486+SUMPRODUCT(AW270:BE270, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AV541)=SUM($11:$11)-1, AW486+SUMPRODUCT(AX270:BF270, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AW541)=SUM($11:$11)-1, AX486+SUMPRODUCT(AY270:BG270, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AX541)=SUM($11:$11)-1, AY486+SUMPRODUCT(AZ270:BH270, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AY541)=SUM($11:$11)-1, AZ486+SUMPRODUCT(BA270:BI270, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:AZ541)=SUM($11:$11)-1, BA486+SUMPRODUCT(BB270:BJ270, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BA541)=SUM($11:$11)-1, BB486+SUMPRODUCT(BC270:BK270, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BB541)=SUM($11:$11)-1, BC486+SUMPRODUCT(BD270:BL270, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BC541)=SUM($11:$11)-1, BD486+SUMPRODUCT(BE270:BM270, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BD541)=SUM($11:$11)-1, BE486+SUMPRODUCT(BF270:BN270, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BE541)=SUM($11:$11)-1, BF486+SUMPRODUCT(BG270:BO270, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BF541)=SUM($11:$11)-1, BG486+SUMPRODUCT(BH270:BP270, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BG541)=SUM($11:$11)-1, BH486+SUMPRODUCT(BI270:BQ270, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BH541)=SUM($11:$11)-1, BI486+SUMPRODUCT(BJ270:BR270, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BI541)=SUM($11:$11)-1, BJ486+SUMPRODUCT(BK270:BS270, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BJ541)=SUM($11:$11)-1, BK486+SUMPRODUCT(BL270:BT270, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BK541)=SUM($11:$11)-1, BL486+SUMPRODUCT(BM270:BU270, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BL541)=SUM($11:$11)-1, BM486+SUMPRODUCT(BN270:BV270, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BM541)=SUM($11:$11)-1, BN486+SUMPRODUCT(BO270:BW270, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BN541)=SUM($11:$11)-1, BO486+SUMPRODUCT(BP270:BX270, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BO541)=SUM($11:$11)-1, BP486+SUMPRODUCT(BQ270:BY270, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BP541)=SUM($11:$11)-1, BQ486+SUMPRODUCT(BR270:BZ270, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BQ541)=SUM($11:$11)-1, BR486+SUMPRODUCT(BS270:CA270, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BR541)=SUM($11:$11)-1, BS486+SUMPRODUCT(BT270:CB270, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BS541)=SUM($11:$11)-1, BT486+SUMPRODUCT(BU270:CC270, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BT541)=SUM($11:$11)-1, BU486+SUMPRODUCT(BV270:CD270, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BU541)=SUM($11:$11)-1, BV486+SUMPRODUCT(BW270:CE270, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BV541)=SUM($11:$11)-1, BW486+SUMPRODUCT(BX270:CF270, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BW541)=SUM($11:$11)-1, BX486+SUMPRODUCT(BY270:CG270, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BX541)=SUM($11:$11)-1, BY486+SUMPRODUCT(BZ270:CH270, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BY541)=SUM($11:$11)-1, BZ486+SUMPRODUCT(CA270:CI270, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:BZ541)=SUM($11:$11)-1, CA486+SUMPRODUCT(CB270:CJ270, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G541:CA541)=SUM($11:$11)-1, CB486+SUMPRODUCT(CC270:CK270, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,"Minor Assets",null,null,{"$f":"IF(COUNTA($G542:G542)=SUM($11:$11)-1, H487+SUMPRODUCT(I271:Q271, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:H542)=SUM($11:$11)-1, I487+SUMPRODUCT(J271:R271, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:I542)=SUM($11:$11)-1, J487+SUMPRODUCT(K271:S271, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:J542)=SUM($11:$11)-1, K487+SUMPRODUCT(L271:T271, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:K542)=SUM($11:$11)-1, L487+SUMPRODUCT(M271:U271, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:L542)=SUM($11:$11)-1, M487+SUMPRODUCT(N271:V271, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:M542)=SUM($11:$11)-1, N487+SUMPRODUCT(O271:W271, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:N542)=SUM($11:$11)-1, O487+SUMPRODUCT(P271:X271, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:O542)=SUM($11:$11)-1, P487+SUMPRODUCT(Q271:Y271, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:P542)=SUM($11:$11)-1, Q487+SUMPRODUCT(R271:Z271, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:Q542)=SUM($11:$11)-1, R487+SUMPRODUCT(S271:AA271, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:R542)=SUM($11:$11)-1, S487+SUMPRODUCT(T271:AB271, 1/T$15:AB$15)*S$15, \"\")","v":75.004771813892489},{"$f":"IF(COUNTA($G542:S542)=SUM($11:$11)-1, T487+SUMPRODUCT(U271:AC271, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:T542)=SUM($11:$11)-1, U487+SUMPRODUCT(V271:AD271, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:U542)=SUM($11:$11)-1, V487+SUMPRODUCT(W271:AE271, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:V542)=SUM($11:$11)-1, W487+SUMPRODUCT(X271:AF271, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:W542)=SUM($11:$11)-1, X487+SUMPRODUCT(Y271:AG271, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:X542)=SUM($11:$11)-1, Y487+SUMPRODUCT(Z271:AH271, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:Y542)=SUM($11:$11)-1, Z487+SUMPRODUCT(AA271:AI271, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:Z542)=SUM($11:$11)-1, AA487+SUMPRODUCT(AB271:AJ271, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AA542)=SUM($11:$11)-1, AB487+SUMPRODUCT(AC271:AK271, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AB542)=SUM($11:$11)-1, AC487+SUMPRODUCT(AD271:AL271, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AC542)=SUM($11:$11)-1, AD487+SUMPRODUCT(AE271:AM271, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AD542)=SUM($11:$11)-1, AE487+SUMPRODUCT(AF271:AN271, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AE542)=SUM($11:$11)-1, AF487+SUMPRODUCT(AG271:AO271, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AF542)=SUM($11:$11)-1, AG487+SUMPRODUCT(AH271:AP271, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AG542)=SUM($11:$11)-1, AH487+SUMPRODUCT(AI271:AQ271, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AH542)=SUM($11:$11)-1, AI487+SUMPRODUCT(AJ271:AR271, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AI542)=SUM($11:$11)-1, AJ487+SUMPRODUCT(AK271:AS271, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AJ542)=SUM($11:$11)-1, AK487+SUMPRODUCT(AL271:AT271, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AK542)=SUM($11:$11)-1, AL487+SUMPRODUCT(AM271:AU271, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AL542)=SUM($11:$11)-1, AM487+SUMPRODUCT(AN271:AV271, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AM542)=SUM($11:$11)-1, AN487+SUMPRODUCT(AO271:AW271, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AN542)=SUM($11:$11)-1, AO487+SUMPRODUCT(AP271:AX271, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AO542)=SUM($11:$11)-1, AP487+SUMPRODUCT(AQ271:AY271, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AP542)=SUM($11:$11)-1, AQ487+SUMPRODUCT(AR271:AZ271, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AQ542)=SUM($11:$11)-1, AR487+SUMPRODUCT(AS271:BA271, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AR542)=SUM($11:$11)-1, AS487+SUMPRODUCT(AT271:BB271, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AS542)=SUM($11:$11)-1, AT487+SUMPRODUCT(AU271:BC271, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AT542)=SUM($11:$11)-1, AU487+SUMPRODUCT(AV271:BD271, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AU542)=SUM($11:$11)-1, AV487+SUMPRODUCT(AW271:BE271, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AV542)=SUM($11:$11)-1, AW487+SUMPRODUCT(AX271:BF271, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AW542)=SUM($11:$11)-1, AX487+SUMPRODUCT(AY271:BG271, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AX542)=SUM($11:$11)-1, AY487+SUMPRODUCT(AZ271:BH271, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AY542)=SUM($11:$11)-1, AZ487+SUMPRODUCT(BA271:BI271, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:AZ542)=SUM($11:$11)-1, BA487+SUMPRODUCT(BB271:BJ271, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BA542)=SUM($11:$11)-1, BB487+SUMPRODUCT(BC271:BK271, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BB542)=SUM($11:$11)-1, BC487+SUMPRODUCT(BD271:BL271, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BC542)=SUM($11:$11)-1, BD487+SUMPRODUCT(BE271:BM271, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BD542)=SUM($11:$11)-1, BE487+SUMPRODUCT(BF271:BN271, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BE542)=SUM($11:$11)-1, BF487+SUMPRODUCT(BG271:BO271, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BF542)=SUM($11:$11)-1, BG487+SUMPRODUCT(BH271:BP271, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BG542)=SUM($11:$11)-1, BH487+SUMPRODUCT(BI271:BQ271, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BH542)=SUM($11:$11)-1, BI487+SUMPRODUCT(BJ271:BR271, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BI542)=SUM($11:$11)-1, BJ487+SUMPRODUCT(BK271:BS271, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BJ542)=SUM($11:$11)-1, BK487+SUMPRODUCT(BL271:BT271, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BK542)=SUM($11:$11)-1, BL487+SUMPRODUCT(BM271:BU271, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BL542)=SUM($11:$11)-1, BM487+SUMPRODUCT(BN271:BV271, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BM542)=SUM($11:$11)-1, BN487+SUMPRODUCT(BO271:BW271, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BN542)=SUM($11:$11)-1, BO487+SUMPRODUCT(BP271:BX271, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BO542)=SUM($11:$11)-1, BP487+SUMPRODUCT(BQ271:BY271, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BP542)=SUM($11:$11)-1, BQ487+SUMPRODUCT(BR271:BZ271, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BQ542)=SUM($11:$11)-1, BR487+SUMPRODUCT(BS271:CA271, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BR542)=SUM($11:$11)-1, BS487+SUMPRODUCT(BT271:CB271, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BS542)=SUM($11:$11)-1, BT487+SUMPRODUCT(BU271:CC271, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BT542)=SUM($11:$11)-1, BU487+SUMPRODUCT(BV271:CD271, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BU542)=SUM($11:$11)-1, BV487+SUMPRODUCT(BW271:CE271, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BV542)=SUM($11:$11)-1, BW487+SUMPRODUCT(BX271:CF271, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BW542)=SUM($11:$11)-1, BX487+SUMPRODUCT(BY271:CG271, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BX542)=SUM($11:$11)-1, BY487+SUMPRODUCT(BZ271:CH271, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BY542)=SUM($11:$11)-1, BZ487+SUMPRODUCT(CA271:CI271, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:BZ542)=SUM($11:$11)-1, CA487+SUMPRODUCT(CB271:CJ271, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G542:CA542)=SUM($11:$11)-1, CB487+SUMPRODUCT(CC271:CK271, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,"Non-System Property",null,null,{"$f":"IF(COUNTA($G543:G543)=SUM($11:$11)-1, H488+SUMPRODUCT(I272:Q272, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:H543)=SUM($11:$11)-1, I488+SUMPRODUCT(J272:R272, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:I543)=SUM($11:$11)-1, J488+SUMPRODUCT(K272:S272, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:J543)=SUM($11:$11)-1, K488+SUMPRODUCT(L272:T272, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:K543)=SUM($11:$11)-1, L488+SUMPRODUCT(M272:U272, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:L543)=SUM($11:$11)-1, M488+SUMPRODUCT(N272:V272, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:M543)=SUM($11:$11)-1, N488+SUMPRODUCT(O272:W272, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:N543)=SUM($11:$11)-1, O488+SUMPRODUCT(P272:X272, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:O543)=SUM($11:$11)-1, P488+SUMPRODUCT(Q272:Y272, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:P543)=SUM($11:$11)-1, Q488+SUMPRODUCT(R272:Z272, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:Q543)=SUM($11:$11)-1, R488+SUMPRODUCT(S272:AA272, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:R543)=SUM($11:$11)-1, S488+SUMPRODUCT(T272:AB272, 1/T$15:AB$15)*S$15, \"\")","v":43.42339763363379},{"$f":"IF(COUNTA($G543:S543)=SUM($11:$11)-1, T488+SUMPRODUCT(U272:AC272, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:T543)=SUM($11:$11)-1, U488+SUMPRODUCT(V272:AD272, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:U543)=SUM($11:$11)-1, V488+SUMPRODUCT(W272:AE272, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:V543)=SUM($11:$11)-1, W488+SUMPRODUCT(X272:AF272, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:W543)=SUM($11:$11)-1, X488+SUMPRODUCT(Y272:AG272, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:X543)=SUM($11:$11)-1, Y488+SUMPRODUCT(Z272:AH272, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:Y543)=SUM($11:$11)-1, Z488+SUMPRODUCT(AA272:AI272, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:Z543)=SUM($11:$11)-1, AA488+SUMPRODUCT(AB272:AJ272, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AA543)=SUM($11:$11)-1, AB488+SUMPRODUCT(AC272:AK272, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AB543)=SUM($11:$11)-1, AC488+SUMPRODUCT(AD272:AL272, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AC543)=SUM($11:$11)-1, AD488+SUMPRODUCT(AE272:AM272, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AD543)=SUM($11:$11)-1, AE488+SUMPRODUCT(AF272:AN272, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AE543)=SUM($11:$11)-1, AF488+SUMPRODUCT(AG272:AO272, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AF543)=SUM($11:$11)-1, AG488+SUMPRODUCT(AH272:AP272, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AG543)=SUM($11:$11)-1, AH488+SUMPRODUCT(AI272:AQ272, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AH543)=SUM($11:$11)-1, AI488+SUMPRODUCT(AJ272:AR272, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AI543)=SUM($11:$11)-1, AJ488+SUMPRODUCT(AK272:AS272, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AJ543)=SUM($11:$11)-1, AK488+SUMPRODUCT(AL272:AT272, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AK543)=SUM($11:$11)-1, AL488+SUMPRODUCT(AM272:AU272, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AL543)=SUM($11:$11)-1, AM488+SUMPRODUCT(AN272:AV272, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AM543)=SUM($11:$11)-1, AN488+SUMPRODUCT(AO272:AW272, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AN543)=SUM($11:$11)-1, AO488+SUMPRODUCT(AP272:AX272, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AO543)=SUM($11:$11)-1, AP488+SUMPRODUCT(AQ272:AY272, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AP543)=SUM($11:$11)-1, AQ488+SUMPRODUCT(AR272:AZ272, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AQ543)=SUM($11:$11)-1, AR488+SUMPRODUCT(AS272:BA272, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AR543)=SUM($11:$11)-1, AS488+SUMPRODUCT(AT272:BB272, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AS543)=SUM($11:$11)-1, AT488+SUMPRODUCT(AU272:BC272, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AT543)=SUM($11:$11)-1, AU488+SUMPRODUCT(AV272:BD272, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AU543)=SUM($11:$11)-1, AV488+SUMPRODUCT(AW272:BE272, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AV543)=SUM($11:$11)-1, AW488+SUMPRODUCT(AX272:BF272, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AW543)=SUM($11:$11)-1, AX488+SUMPRODUCT(AY272:BG272, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AX543)=SUM($11:$11)-1, AY488+SUMPRODUCT(AZ272:BH272, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AY543)=SUM($11:$11)-1, AZ488+SUMPRODUCT(BA272:BI272, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:AZ543)=SUM($11:$11)-1, BA488+SUMPRODUCT(BB272:BJ272, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BA543)=SUM($11:$11)-1, BB488+SUMPRODUCT(BC272:BK272, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BB543)=SUM($11:$11)-1, BC488+SUMPRODUCT(BD272:BL272, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BC543)=SUM($11:$11)-1, BD488+SUMPRODUCT(BE272:BM272, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BD543)=SUM($11:$11)-1, BE488+SUMPRODUCT(BF272:BN272, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BE543)=SUM($11:$11)-1, BF488+SUMPRODUCT(BG272:BO272, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BF543)=SUM($11:$11)-1, BG488+SUMPRODUCT(BH272:BP272, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BG543)=SUM($11:$11)-1, BH488+SUMPRODUCT(BI272:BQ272, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BH543)=SUM($11:$11)-1, BI488+SUMPRODUCT(BJ272:BR272, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BI543)=SUM($11:$11)-1, BJ488+SUMPRODUCT(BK272:BS272, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BJ543)=SUM($11:$11)-1, BK488+SUMPRODUCT(BL272:BT272, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BK543)=SUM($11:$11)-1, BL488+SUMPRODUCT(BM272:BU272, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BL543)=SUM($11:$11)-1, BM488+SUMPRODUCT(BN272:BV272, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BM543)=SUM($11:$11)-1, BN488+SUMPRODUCT(BO272:BW272, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BN543)=SUM($11:$11)-1, BO488+SUMPRODUCT(BP272:BX272, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BO543)=SUM($11:$11)-1, BP488+SUMPRODUCT(BQ272:BY272, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BP543)=SUM($11:$11)-1, BQ488+SUMPRODUCT(BR272:BZ272, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BQ543)=SUM($11:$11)-1, BR488+SUMPRODUCT(BS272:CA272, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BR543)=SUM($11:$11)-1, BS488+SUMPRODUCT(BT272:CB272, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BS543)=SUM($11:$11)-1, BT488+SUMPRODUCT(BU272:CC272, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BT543)=SUM($11:$11)-1, BU488+SUMPRODUCT(BV272:CD272, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BU543)=SUM($11:$11)-1, BV488+SUMPRODUCT(BW272:CE272, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BV543)=SUM($11:$11)-1, BW488+SUMPRODUCT(BX272:CF272, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BW543)=SUM($11:$11)-1, BX488+SUMPRODUCT(BY272:CG272, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BX543)=SUM($11:$11)-1, BY488+SUMPRODUCT(BZ272:CH272, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BY543)=SUM($11:$11)-1, BZ488+SUMPRODUCT(CA272:CI272, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:BZ543)=SUM($11:$11)-1, CA488+SUMPRODUCT(CB272:CJ272, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G543:CA543)=SUM($11:$11)-1, CB488+SUMPRODUCT(CC272:CK272, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,"Spare Parts",null,null,{"$f":"IF(COUNTA($G544:G544)=SUM($11:$11)-1, H489+SUMPRODUCT(I273:Q273, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:H544)=SUM($11:$11)-1, I489+SUMPRODUCT(J273:R273, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:I544)=SUM($11:$11)-1, J489+SUMPRODUCT(K273:S273, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:J544)=SUM($11:$11)-1, K489+SUMPRODUCT(L273:T273, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:K544)=SUM($11:$11)-1, L489+SUMPRODUCT(M273:U273, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:L544)=SUM($11:$11)-1, M489+SUMPRODUCT(N273:V273, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:M544)=SUM($11:$11)-1, N489+SUMPRODUCT(O273:W273, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:N544)=SUM($11:$11)-1, O489+SUMPRODUCT(P273:X273, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:O544)=SUM($11:$11)-1, P489+SUMPRODUCT(Q273:Y273, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:P544)=SUM($11:$11)-1, Q489+SUMPRODUCT(R273:Z273, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:Q544)=SUM($11:$11)-1, R489+SUMPRODUCT(S273:AA273, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:R544)=SUM($11:$11)-1, S489+SUMPRODUCT(T273:AB273, 1/T$15:AB$15)*S$15, \"\")","v":16.411582266536531},{"$f":"IF(COUNTA($G544:S544)=SUM($11:$11)-1, T489+SUMPRODUCT(U273:AC273, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:T544)=SUM($11:$11)-1, U489+SUMPRODUCT(V273:AD273, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:U544)=SUM($11:$11)-1, V489+SUMPRODUCT(W273:AE273, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:V544)=SUM($11:$11)-1, W489+SUMPRODUCT(X273:AF273, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:W544)=SUM($11:$11)-1, X489+SUMPRODUCT(Y273:AG273, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:X544)=SUM($11:$11)-1, Y489+SUMPRODUCT(Z273:AH273, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:Y544)=SUM($11:$11)-1, Z489+SUMPRODUCT(AA273:AI273, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:Z544)=SUM($11:$11)-1, AA489+SUMPRODUCT(AB273:AJ273, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AA544)=SUM($11:$11)-1, AB489+SUMPRODUCT(AC273:AK273, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AB544)=SUM($11:$11)-1, AC489+SUMPRODUCT(AD273:AL273, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AC544)=SUM($11:$11)-1, AD489+SUMPRODUCT(AE273:AM273, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AD544)=SUM($11:$11)-1, AE489+SUMPRODUCT(AF273:AN273, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AE544)=SUM($11:$11)-1, AF489+SUMPRODUCT(AG273:AO273, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AF544)=SUM($11:$11)-1, AG489+SUMPRODUCT(AH273:AP273, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AG544)=SUM($11:$11)-1, AH489+SUMPRODUCT(AI273:AQ273, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AH544)=SUM($11:$11)-1, AI489+SUMPRODUCT(AJ273:AR273, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AI544)=SUM($11:$11)-1, AJ489+SUMPRODUCT(AK273:AS273, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AJ544)=SUM($11:$11)-1, AK489+SUMPRODUCT(AL273:AT273, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AK544)=SUM($11:$11)-1, AL489+SUMPRODUCT(AM273:AU273, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AL544)=SUM($11:$11)-1, AM489+SUMPRODUCT(AN273:AV273, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AM544)=SUM($11:$11)-1, AN489+SUMPRODUCT(AO273:AW273, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AN544)=SUM($11:$11)-1, AO489+SUMPRODUCT(AP273:AX273, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AO544)=SUM($11:$11)-1, AP489+SUMPRODUCT(AQ273:AY273, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AP544)=SUM($11:$11)-1, AQ489+SUMPRODUCT(AR273:AZ273, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AQ544)=SUM($11:$11)-1, AR489+SUMPRODUCT(AS273:BA273, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AR544)=SUM($11:$11)-1, AS489+SUMPRODUCT(AT273:BB273, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AS544)=SUM($11:$11)-1, AT489+SUMPRODUCT(AU273:BC273, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AT544)=SUM($11:$11)-1, AU489+SUMPRODUCT(AV273:BD273, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AU544)=SUM($11:$11)-1, AV489+SUMPRODUCT(AW273:BE273, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AV544)=SUM($11:$11)-1, AW489+SUMPRODUCT(AX273:BF273, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AW544)=SUM($11:$11)-1, AX489+SUMPRODUCT(AY273:BG273, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AX544)=SUM($11:$11)-1, AY489+SUMPRODUCT(AZ273:BH273, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AY544)=SUM($11:$11)-1, AZ489+SUMPRODUCT(BA273:BI273, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:AZ544)=SUM($11:$11)-1, BA489+SUMPRODUCT(BB273:BJ273, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BA544)=SUM($11:$11)-1, BB489+SUMPRODUCT(BC273:BK273, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BB544)=SUM($11:$11)-1, BC489+SUMPRODUCT(BD273:BL273, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BC544)=SUM($11:$11)-1, BD489+SUMPRODUCT(BE273:BM273, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BD544)=SUM($11:$11)-1, BE489+SUMPRODUCT(BF273:BN273, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BE544)=SUM($11:$11)-1, BF489+SUMPRODUCT(BG273:BO273, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BF544)=SUM($11:$11)-1, BG489+SUMPRODUCT(BH273:BP273, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BG544)=SUM($11:$11)-1, BH489+SUMPRODUCT(BI273:BQ273, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BH544)=SUM($11:$11)-1, BI489+SUMPRODUCT(BJ273:BR273, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BI544)=SUM($11:$11)-1, BJ489+SUMPRODUCT(BK273:BS273, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BJ544)=SUM($11:$11)-1, BK489+SUMPRODUCT(BL273:BT273, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BK544)=SUM($11:$11)-1, BL489+SUMPRODUCT(BM273:BU273, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BL544)=SUM($11:$11)-1, BM489+SUMPRODUCT(BN273:BV273, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BM544)=SUM($11:$11)-1, BN489+SUMPRODUCT(BO273:BW273, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BN544)=SUM($11:$11)-1, BO489+SUMPRODUCT(BP273:BX273, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BO544)=SUM($11:$11)-1, BP489+SUMPRODUCT(BQ273:BY273, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BP544)=SUM($11:$11)-1, BQ489+SUMPRODUCT(BR273:BZ273, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BQ544)=SUM($11:$11)-1, BR489+SUMPRODUCT(BS273:CA273, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BR544)=SUM($11:$11)-1, BS489+SUMPRODUCT(BT273:CB273, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BS544)=SUM($11:$11)-1, BT489+SUMPRODUCT(BU273:CC273, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BT544)=SUM($11:$11)-1, BU489+SUMPRODUCT(BV273:CD273, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BU544)=SUM($11:$11)-1, BV489+SUMPRODUCT(BW273:CE273, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BV544)=SUM($11:$11)-1, BW489+SUMPRODUCT(BX273:CF273, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BW544)=SUM($11:$11)-1, BX489+SUMPRODUCT(BY273:CG273, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BX544)=SUM($11:$11)-1, BY489+SUMPRODUCT(BZ273:CH273, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BY544)=SUM($11:$11)-1, BZ489+SUMPRODUCT(CA273:CI273, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:BZ544)=SUM($11:$11)-1, CA489+SUMPRODUCT(CB273:CJ273, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G544:CA544)=SUM($11:$11)-1, CB489+SUMPRODUCT(CC273:CK273, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,"NEM Assets",null,null,{"$f":"IF(COUNTA($G545:G545)=SUM($11:$11)-1, H490+SUMPRODUCT(I274:Q274, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:H545)=SUM($11:$11)-1, I490+SUMPRODUCT(J274:R274, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:I545)=SUM($11:$11)-1, J490+SUMPRODUCT(K274:S274, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:J545)=SUM($11:$11)-1, K490+SUMPRODUCT(L274:T274, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:K545)=SUM($11:$11)-1, L490+SUMPRODUCT(M274:U274, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:L545)=SUM($11:$11)-1, M490+SUMPRODUCT(N274:V274, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:M545)=SUM($11:$11)-1, N490+SUMPRODUCT(O274:W274, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:N545)=SUM($11:$11)-1, O490+SUMPRODUCT(P274:X274, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:O545)=SUM($11:$11)-1, P490+SUMPRODUCT(Q274:Y274, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:P545)=SUM($11:$11)-1, Q490+SUMPRODUCT(R274:Z274, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:Q545)=SUM($11:$11)-1, R490+SUMPRODUCT(S274:AA274, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:R545)=SUM($11:$11)-1, S490+SUMPRODUCT(T274:AB274, 1/T$15:AB$15)*S$15, \"\")","v":-1.920823523375023E-5},{"$f":"IF(COUNTA($G545:S545)=SUM($11:$11)-1, T490+SUMPRODUCT(U274:AC274, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:T545)=SUM($11:$11)-1, U490+SUMPRODUCT(V274:AD274, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:U545)=SUM($11:$11)-1, V490+SUMPRODUCT(W274:AE274, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:V545)=SUM($11:$11)-1, W490+SUMPRODUCT(X274:AF274, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:W545)=SUM($11:$11)-1, X490+SUMPRODUCT(Y274:AG274, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:X545)=SUM($11:$11)-1, Y490+SUMPRODUCT(Z274:AH274, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:Y545)=SUM($11:$11)-1, Z490+SUMPRODUCT(AA274:AI274, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:Z545)=SUM($11:$11)-1, AA490+SUMPRODUCT(AB274:AJ274, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AA545)=SUM($11:$11)-1, AB490+SUMPRODUCT(AC274:AK274, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AB545)=SUM($11:$11)-1, AC490+SUMPRODUCT(AD274:AL274, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AC545)=SUM($11:$11)-1, AD490+SUMPRODUCT(AE274:AM274, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AD545)=SUM($11:$11)-1, AE490+SUMPRODUCT(AF274:AN274, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AE545)=SUM($11:$11)-1, AF490+SUMPRODUCT(AG274:AO274, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AF545)=SUM($11:$11)-1, AG490+SUMPRODUCT(AH274:AP274, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AG545)=SUM($11:$11)-1, AH490+SUMPRODUCT(AI274:AQ274, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AH545)=SUM($11:$11)-1, AI490+SUMPRODUCT(AJ274:AR274, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AI545)=SUM($11:$11)-1, AJ490+SUMPRODUCT(AK274:AS274, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AJ545)=SUM($11:$11)-1, AK490+SUMPRODUCT(AL274:AT274, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AK545)=SUM($11:$11)-1, AL490+SUMPRODUCT(AM274:AU274, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AL545)=SUM($11:$11)-1, AM490+SUMPRODUCT(AN274:AV274, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AM545)=SUM($11:$11)-1, AN490+SUMPRODUCT(AO274:AW274, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AN545)=SUM($11:$11)-1, AO490+SUMPRODUCT(AP274:AX274, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AO545)=SUM($11:$11)-1, AP490+SUMPRODUCT(AQ274:AY274, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AP545)=SUM($11:$11)-1, AQ490+SUMPRODUCT(AR274:AZ274, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AQ545)=SUM($11:$11)-1, AR490+SUMPRODUCT(AS274:BA274, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AR545)=SUM($11:$11)-1, AS490+SUMPRODUCT(AT274:BB274, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AS545)=SUM($11:$11)-1, AT490+SUMPRODUCT(AU274:BC274, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AT545)=SUM($11:$11)-1, AU490+SUMPRODUCT(AV274:BD274, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AU545)=SUM($11:$11)-1, AV490+SUMPRODUCT(AW274:BE274, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AV545)=SUM($11:$11)-1, AW490+SUMPRODUCT(AX274:BF274, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AW545)=SUM($11:$11)-1, AX490+SUMPRODUCT(AY274:BG274, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AX545)=SUM($11:$11)-1, AY490+SUMPRODUCT(AZ274:BH274, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AY545)=SUM($11:$11)-1, AZ490+SUMPRODUCT(BA274:BI274, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:AZ545)=SUM($11:$11)-1, BA490+SUMPRODUCT(BB274:BJ274, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BA545)=SUM($11:$11)-1, BB490+SUMPRODUCT(BC274:BK274, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BB545)=SUM($11:$11)-1, BC490+SUMPRODUCT(BD274:BL274, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BC545)=SUM($11:$11)-1, BD490+SUMPRODUCT(BE274:BM274, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BD545)=SUM($11:$11)-1, BE490+SUMPRODUCT(BF274:BN274, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BE545)=SUM($11:$11)-1, BF490+SUMPRODUCT(BG274:BO274, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BF545)=SUM($11:$11)-1, BG490+SUMPRODUCT(BH274:BP274, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BG545)=SUM($11:$11)-1, BH490+SUMPRODUCT(BI274:BQ274, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BH545)=SUM($11:$11)-1, BI490+SUMPRODUCT(BJ274:BR274, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BI545)=SUM($11:$11)-1, BJ490+SUMPRODUCT(BK274:BS274, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BJ545)=SUM($11:$11)-1, BK490+SUMPRODUCT(BL274:BT274, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BK545)=SUM($11:$11)-1, BL490+SUMPRODUCT(BM274:BU274, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BL545)=SUM($11:$11)-1, BM490+SUMPRODUCT(BN274:BV274, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BM545)=SUM($11:$11)-1, BN490+SUMPRODUCT(BO274:BW274, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BN545)=SUM($11:$11)-1, BO490+SUMPRODUCT(BP274:BX274, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BO545)=SUM($11:$11)-1, BP490+SUMPRODUCT(BQ274:BY274, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BP545)=SUM($11:$11)-1, BQ490+SUMPRODUCT(BR274:BZ274, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BQ545)=SUM($11:$11)-1, BR490+SUMPRODUCT(BS274:CA274, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BR545)=SUM($11:$11)-1, BS490+SUMPRODUCT(BT274:CB274, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BS545)=SUM($11:$11)-1, BT490+SUMPRODUCT(BU274:CC274, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BT545)=SUM($11:$11)-1, BU490+SUMPRODUCT(BV274:CD274, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BU545)=SUM($11:$11)-1, BV490+SUMPRODUCT(BW274:CE274, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BV545)=SUM($11:$11)-1, BW490+SUMPRODUCT(BX274:CF274, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BW545)=SUM($11:$11)-1, BX490+SUMPRODUCT(BY274:CG274, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BX545)=SUM($11:$11)-1, BY490+SUMPRODUCT(BZ274:CH274, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BY545)=SUM($11:$11)-1, BZ490+SUMPRODUCT(CA274:CI274, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:BZ545)=SUM($11:$11)-1, CA490+SUMPRODUCT(CB274:CJ274, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G545:CA545)=SUM($11:$11)-1, CB490+SUMPRODUCT(CC274:CK274, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,"Business Management Systems",null,null,{"$f":"IF(COUNTA($G546:G546)=SUM($11:$11)-1, H491+SUMPRODUCT(I275:Q275, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:H546)=SUM($11:$11)-1, I491+SUMPRODUCT(J275:R275, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:I546)=SUM($11:$11)-1, J491+SUMPRODUCT(K275:S275, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:J546)=SUM($11:$11)-1, K491+SUMPRODUCT(L275:T275, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:K546)=SUM($11:$11)-1, L491+SUMPRODUCT(M275:U275, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:L546)=SUM($11:$11)-1, M491+SUMPRODUCT(N275:V275, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:M546)=SUM($11:$11)-1, N491+SUMPRODUCT(O275:W275, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:N546)=SUM($11:$11)-1, O491+SUMPRODUCT(P275:X275, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:O546)=SUM($11:$11)-1, P491+SUMPRODUCT(Q275:Y275, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:P546)=SUM($11:$11)-1, Q491+SUMPRODUCT(R275:Z275, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:Q546)=SUM($11:$11)-1, R491+SUMPRODUCT(S275:AA275, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:R546)=SUM($11:$11)-1, S491+SUMPRODUCT(T275:AB275, 1/T$15:AB$15)*S$15, \"\")","v":3.7306144316149537},{"$f":"IF(COUNTA($G546:S546)=SUM($11:$11)-1, T491+SUMPRODUCT(U275:AC275, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:T546)=SUM($11:$11)-1, U491+SUMPRODUCT(V275:AD275, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:U546)=SUM($11:$11)-1, V491+SUMPRODUCT(W275:AE275, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:V546)=SUM($11:$11)-1, W491+SUMPRODUCT(X275:AF275, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:W546)=SUM($11:$11)-1, X491+SUMPRODUCT(Y275:AG275, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:X546)=SUM($11:$11)-1, Y491+SUMPRODUCT(Z275:AH275, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:Y546)=SUM($11:$11)-1, Z491+SUMPRODUCT(AA275:AI275, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:Z546)=SUM($11:$11)-1, AA491+SUMPRODUCT(AB275:AJ275, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AA546)=SUM($11:$11)-1, AB491+SUMPRODUCT(AC275:AK275, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AB546)=SUM($11:$11)-1, AC491+SUMPRODUCT(AD275:AL275, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AC546)=SUM($11:$11)-1, AD491+SUMPRODUCT(AE275:AM275, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AD546)=SUM($11:$11)-1, AE491+SUMPRODUCT(AF275:AN275, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AE546)=SUM($11:$11)-1, AF491+SUMPRODUCT(AG275:AO275, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AF546)=SUM($11:$11)-1, AG491+SUMPRODUCT(AH275:AP275, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AG546)=SUM($11:$11)-1, AH491+SUMPRODUCT(AI275:AQ275, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AH546)=SUM($11:$11)-1, AI491+SUMPRODUCT(AJ275:AR275, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AI546)=SUM($11:$11)-1, AJ491+SUMPRODUCT(AK275:AS275, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AJ546)=SUM($11:$11)-1, AK491+SUMPRODUCT(AL275:AT275, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AK546)=SUM($11:$11)-1, AL491+SUMPRODUCT(AM275:AU275, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AL546)=SUM($11:$11)-1, AM491+SUMPRODUCT(AN275:AV275, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AM546)=SUM($11:$11)-1, AN491+SUMPRODUCT(AO275:AW275, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AN546)=SUM($11:$11)-1, AO491+SUMPRODUCT(AP275:AX275, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AO546)=SUM($11:$11)-1, AP491+SUMPRODUCT(AQ275:AY275, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AP546)=SUM($11:$11)-1, AQ491+SUMPRODUCT(AR275:AZ275, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AQ546)=SUM($11:$11)-1, AR491+SUMPRODUCT(AS275:BA275, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AR546)=SUM($11:$11)-1, AS491+SUMPRODUCT(AT275:BB275, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AS546)=SUM($11:$11)-1, AT491+SUMPRODUCT(AU275:BC275, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AT546)=SUM($11:$11)-1, AU491+SUMPRODUCT(AV275:BD275, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AU546)=SUM($11:$11)-1, AV491+SUMPRODUCT(AW275:BE275, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AV546)=SUM($11:$11)-1, AW491+SUMPRODUCT(AX275:BF275, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AW546)=SUM($11:$11)-1, AX491+SUMPRODUCT(AY275:BG275, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AX546)=SUM($11:$11)-1, AY491+SUMPRODUCT(AZ275:BH275, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AY546)=SUM($11:$11)-1, AZ491+SUMPRODUCT(BA275:BI275, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:AZ546)=SUM($11:$11)-1, BA491+SUMPRODUCT(BB275:BJ275, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BA546)=SUM($11:$11)-1, BB491+SUMPRODUCT(BC275:BK275, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BB546)=SUM($11:$11)-1, BC491+SUMPRODUCT(BD275:BL275, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BC546)=SUM($11:$11)-1, BD491+SUMPRODUCT(BE275:BM275, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BD546)=SUM($11:$11)-1, BE491+SUMPRODUCT(BF275:BN275, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BE546)=SUM($11:$11)-1, BF491+SUMPRODUCT(BG275:BO275, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BF546)=SUM($11:$11)-1, BG491+SUMPRODUCT(BH275:BP275, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BG546)=SUM($11:$11)-1, BH491+SUMPRODUCT(BI275:BQ275, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BH546)=SUM($11:$11)-1, BI491+SUMPRODUCT(BJ275:BR275, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BI546)=SUM($11:$11)-1, BJ491+SUMPRODUCT(BK275:BS275, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BJ546)=SUM($11:$11)-1, BK491+SUMPRODUCT(BL275:BT275, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BK546)=SUM($11:$11)-1, BL491+SUMPRODUCT(BM275:BU275, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BL546)=SUM($11:$11)-1, BM491+SUMPRODUCT(BN275:BV275, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BM546)=SUM($11:$11)-1, BN491+SUMPRODUCT(BO275:BW275, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BN546)=SUM($11:$11)-1, BO491+SUMPRODUCT(BP275:BX275, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BO546)=SUM($11:$11)-1, BP491+SUMPRODUCT(BQ275:BY275, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BP546)=SUM($11:$11)-1, BQ491+SUMPRODUCT(BR275:BZ275, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BQ546)=SUM($11:$11)-1, BR491+SUMPRODUCT(BS275:CA275, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BR546)=SUM($11:$11)-1, BS491+SUMPRODUCT(BT275:CB275, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BS546)=SUM($11:$11)-1, BT491+SUMPRODUCT(BU275:CC275, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BT546)=SUM($11:$11)-1, BU491+SUMPRODUCT(BV275:CD275, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BU546)=SUM($11:$11)-1, BV491+SUMPRODUCT(BW275:CE275, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BV546)=SUM($11:$11)-1, BW491+SUMPRODUCT(BX275:CF275, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BW546)=SUM($11:$11)-1, BX491+SUMPRODUCT(BY275:CG275, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BX546)=SUM($11:$11)-1, BY491+SUMPRODUCT(BZ275:CH275, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BY546)=SUM($11:$11)-1, BZ491+SUMPRODUCT(CA275:CI275, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:BZ546)=SUM($11:$11)-1, CA491+SUMPRODUCT(CB275:CJ275, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G546:CA546)=SUM($11:$11)-1, CB491+SUMPRODUCT(CC275:CK275, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,"Land",null,null,{"$f":"IF(COUNTA($G547:G547)=SUM($11:$11)-1, H492+SUMPRODUCT(I276:Q276, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:H547)=SUM($11:$11)-1, I492+SUMPRODUCT(J276:R276, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:I547)=SUM($11:$11)-1, J492+SUMPRODUCT(K276:S276, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:J547)=SUM($11:$11)-1, K492+SUMPRODUCT(L276:T276, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:K547)=SUM($11:$11)-1, L492+SUMPRODUCT(M276:U276, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:L547)=SUM($11:$11)-1, M492+SUMPRODUCT(N276:V276, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:M547)=SUM($11:$11)-1, N492+SUMPRODUCT(O276:W276, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:N547)=SUM($11:$11)-1, O492+SUMPRODUCT(P276:X276, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:O547)=SUM($11:$11)-1, P492+SUMPRODUCT(Q276:Y276, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:P547)=SUM($11:$11)-1, Q492+SUMPRODUCT(R276:Z276, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:Q547)=SUM($11:$11)-1, R492+SUMPRODUCT(S276:AA276, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:R547)=SUM($11:$11)-1, S492+SUMPRODUCT(T276:AB276, 1/T$15:AB$15)*S$15, \"\")","v":1.6639318565314125},{"$f":"IF(COUNTA($G547:S547)=SUM($11:$11)-1, T492+SUMPRODUCT(U276:AC276, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:T547)=SUM($11:$11)-1, U492+SUMPRODUCT(V276:AD276, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:U547)=SUM($11:$11)-1, V492+SUMPRODUCT(W276:AE276, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:V547)=SUM($11:$11)-1, W492+SUMPRODUCT(X276:AF276, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:W547)=SUM($11:$11)-1, X492+SUMPRODUCT(Y276:AG276, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:X547)=SUM($11:$11)-1, Y492+SUMPRODUCT(Z276:AH276, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:Y547)=SUM($11:$11)-1, Z492+SUMPRODUCT(AA276:AI276, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:Z547)=SUM($11:$11)-1, AA492+SUMPRODUCT(AB276:AJ276, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AA547)=SUM($11:$11)-1, AB492+SUMPRODUCT(AC276:AK276, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AB547)=SUM($11:$11)-1, AC492+SUMPRODUCT(AD276:AL276, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AC547)=SUM($11:$11)-1, AD492+SUMPRODUCT(AE276:AM276, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AD547)=SUM($11:$11)-1, AE492+SUMPRODUCT(AF276:AN276, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AE547)=SUM($11:$11)-1, AF492+SUMPRODUCT(AG276:AO276, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AF547)=SUM($11:$11)-1, AG492+SUMPRODUCT(AH276:AP276, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AG547)=SUM($11:$11)-1, AH492+SUMPRODUCT(AI276:AQ276, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AH547)=SUM($11:$11)-1, AI492+SUMPRODUCT(AJ276:AR276, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AI547)=SUM($11:$11)-1, AJ492+SUMPRODUCT(AK276:AS276, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AJ547)=SUM($11:$11)-1, AK492+SUMPRODUCT(AL276:AT276, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AK547)=SUM($11:$11)-1, AL492+SUMPRODUCT(AM276:AU276, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AL547)=SUM($11:$11)-1, AM492+SUMPRODUCT(AN276:AV276, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AM547)=SUM($11:$11)-1, AN492+SUMPRODUCT(AO276:AW276, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AN547)=SUM($11:$11)-1, AO492+SUMPRODUCT(AP276:AX276, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AO547)=SUM($11:$11)-1, AP492+SUMPRODUCT(AQ276:AY276, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AP547)=SUM($11:$11)-1, AQ492+SUMPRODUCT(AR276:AZ276, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AQ547)=SUM($11:$11)-1, AR492+SUMPRODUCT(AS276:BA276, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AR547)=SUM($11:$11)-1, AS492+SUMPRODUCT(AT276:BB276, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AS547)=SUM($11:$11)-1, AT492+SUMPRODUCT(AU276:BC276, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AT547)=SUM($11:$11)-1, AU492+SUMPRODUCT(AV276:BD276, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AU547)=SUM($11:$11)-1, AV492+SUMPRODUCT(AW276:BE276, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AV547)=SUM($11:$11)-1, AW492+SUMPRODUCT(AX276:BF276, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AW547)=SUM($11:$11)-1, AX492+SUMPRODUCT(AY276:BG276, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AX547)=SUM($11:$11)-1, AY492+SUMPRODUCT(AZ276:BH276, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AY547)=SUM($11:$11)-1, AZ492+SUMPRODUCT(BA276:BI276, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:AZ547)=SUM($11:$11)-1, BA492+SUMPRODUCT(BB276:BJ276, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BA547)=SUM($11:$11)-1, BB492+SUMPRODUCT(BC276:BK276, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BB547)=SUM($11:$11)-1, BC492+SUMPRODUCT(BD276:BL276, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BC547)=SUM($11:$11)-1, BD492+SUMPRODUCT(BE276:BM276, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BD547)=SUM($11:$11)-1, BE492+SUMPRODUCT(BF276:BN276, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BE547)=SUM($11:$11)-1, BF492+SUMPRODUCT(BG276:BO276, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BF547)=SUM($11:$11)-1, BG492+SUMPRODUCT(BH276:BP276, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BG547)=SUM($11:$11)-1, BH492+SUMPRODUCT(BI276:BQ276, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BH547)=SUM($11:$11)-1, BI492+SUMPRODUCT(BJ276:BR276, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BI547)=SUM($11:$11)-1, BJ492+SUMPRODUCT(BK276:BS276, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BJ547)=SUM($11:$11)-1, BK492+SUMPRODUCT(BL276:BT276, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BK547)=SUM($11:$11)-1, BL492+SUMPRODUCT(BM276:BU276, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BL547)=SUM($11:$11)-1, BM492+SUMPRODUCT(BN276:BV276, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BM547)=SUM($11:$11)-1, BN492+SUMPRODUCT(BO276:BW276, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BN547)=SUM($11:$11)-1, BO492+SUMPRODUCT(BP276:BX276, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BO547)=SUM($11:$11)-1, BP492+SUMPRODUCT(BQ276:BY276, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BP547)=SUM($11:$11)-1, BQ492+SUMPRODUCT(BR276:BZ276, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BQ547)=SUM($11:$11)-1, BR492+SUMPRODUCT(BS276:CA276, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BR547)=SUM($11:$11)-1, BS492+SUMPRODUCT(BT276:CB276, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BS547)=SUM($11:$11)-1, BT492+SUMPRODUCT(BU276:CC276, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BT547)=SUM($11:$11)-1, BU492+SUMPRODUCT(BV276:CD276, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BU547)=SUM($11:$11)-1, BV492+SUMPRODUCT(BW276:CE276, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BV547)=SUM($11:$11)-1, BW492+SUMPRODUCT(BX276:CF276, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BW547)=SUM($11:$11)-1, BX492+SUMPRODUCT(BY276:CG276, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BX547)=SUM($11:$11)-1, BY492+SUMPRODUCT(BZ276:CH276, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BY547)=SUM($11:$11)-1, BZ492+SUMPRODUCT(CA276:CI276, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:BZ547)=SUM($11:$11)-1, CA492+SUMPRODUCT(CB276:CJ276, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G547:CA547)=SUM($11:$11)-1, CB492+SUMPRODUCT(CC276:CK276, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,"Easements",null,null,{"$f":"IF(COUNTA($G548:G548)=SUM($11:$11)-1, H493+SUMPRODUCT(I277:Q277, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:H548)=SUM($11:$11)-1, I493+SUMPRODUCT(J277:R277, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:I548)=SUM($11:$11)-1, J493+SUMPRODUCT(K277:S277, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:J548)=SUM($11:$11)-1, K493+SUMPRODUCT(L277:T277, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:K548)=SUM($11:$11)-1, L493+SUMPRODUCT(M277:U277, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:L548)=SUM($11:$11)-1, M493+SUMPRODUCT(N277:V277, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:M548)=SUM($11:$11)-1, N493+SUMPRODUCT(O277:W277, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:N548)=SUM($11:$11)-1, O493+SUMPRODUCT(P277:X277, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:O548)=SUM($11:$11)-1, P493+SUMPRODUCT(Q277:Y277, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:P548)=SUM($11:$11)-1, Q493+SUMPRODUCT(R277:Z277, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:Q548)=SUM($11:$11)-1, R493+SUMPRODUCT(S277:AA277, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:R548)=SUM($11:$11)-1, S493+SUMPRODUCT(T277:AB277, 1/T$15:AB$15)*S$15, \"\")","v":4.4894639080322332},{"$f":"IF(COUNTA($G548:S548)=SUM($11:$11)-1, T493+SUMPRODUCT(U277:AC277, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:T548)=SUM($11:$11)-1, U493+SUMPRODUCT(V277:AD277, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:U548)=SUM($11:$11)-1, V493+SUMPRODUCT(W277:AE277, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:V548)=SUM($11:$11)-1, W493+SUMPRODUCT(X277:AF277, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:W548)=SUM($11:$11)-1, X493+SUMPRODUCT(Y277:AG277, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:X548)=SUM($11:$11)-1, Y493+SUMPRODUCT(Z277:AH277, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:Y548)=SUM($11:$11)-1, Z493+SUMPRODUCT(AA277:AI277, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:Z548)=SUM($11:$11)-1, AA493+SUMPRODUCT(AB277:AJ277, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AA548)=SUM($11:$11)-1, AB493+SUMPRODUCT(AC277:AK277, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AB548)=SUM($11:$11)-1, AC493+SUMPRODUCT(AD277:AL277, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AC548)=SUM($11:$11)-1, AD493+SUMPRODUCT(AE277:AM277, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AD548)=SUM($11:$11)-1, AE493+SUMPRODUCT(AF277:AN277, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AE548)=SUM($11:$11)-1, AF493+SUMPRODUCT(AG277:AO277, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AF548)=SUM($11:$11)-1, AG493+SUMPRODUCT(AH277:AP277, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AG548)=SUM($11:$11)-1, AH493+SUMPRODUCT(AI277:AQ277, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AH548)=SUM($11:$11)-1, AI493+SUMPRODUCT(AJ277:AR277, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AI548)=SUM($11:$11)-1, AJ493+SUMPRODUCT(AK277:AS277, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AJ548)=SUM($11:$11)-1, AK493+SUMPRODUCT(AL277:AT277, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AK548)=SUM($11:$11)-1, AL493+SUMPRODUCT(AM277:AU277, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AL548)=SUM($11:$11)-1, AM493+SUMPRODUCT(AN277:AV277, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AM548)=SUM($11:$11)-1, AN493+SUMPRODUCT(AO277:AW277, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AN548)=SUM($11:$11)-1, AO493+SUMPRODUCT(AP277:AX277, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AO548)=SUM($11:$11)-1, AP493+SUMPRODUCT(AQ277:AY277, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AP548)=SUM($11:$11)-1, AQ493+SUMPRODUCT(AR277:AZ277, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AQ548)=SUM($11:$11)-1, AR493+SUMPRODUCT(AS277:BA277, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AR548)=SUM($11:$11)-1, AS493+SUMPRODUCT(AT277:BB277, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AS548)=SUM($11:$11)-1, AT493+SUMPRODUCT(AU277:BC277, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AT548)=SUM($11:$11)-1, AU493+SUMPRODUCT(AV277:BD277, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AU548)=SUM($11:$11)-1, AV493+SUMPRODUCT(AW277:BE277, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AV548)=SUM($11:$11)-1, AW493+SUMPRODUCT(AX277:BF277, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AW548)=SUM($11:$11)-1, AX493+SUMPRODUCT(AY277:BG277, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AX548)=SUM($11:$11)-1, AY493+SUMPRODUCT(AZ277:BH277, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AY548)=SUM($11:$11)-1, AZ493+SUMPRODUCT(BA277:BI277, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:AZ548)=SUM($11:$11)-1, BA493+SUMPRODUCT(BB277:BJ277, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BA548)=SUM($11:$11)-1, BB493+SUMPRODUCT(BC277:BK277, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BB548)=SUM($11:$11)-1, BC493+SUMPRODUCT(BD277:BL277, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BC548)=SUM($11:$11)-1, BD493+SUMPRODUCT(BE277:BM277, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BD548)=SUM($11:$11)-1, BE493+SUMPRODUCT(BF277:BN277, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BE548)=SUM($11:$11)-1, BF493+SUMPRODUCT(BG277:BO277, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BF548)=SUM($11:$11)-1, BG493+SUMPRODUCT(BH277:BP277, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BG548)=SUM($11:$11)-1, BH493+SUMPRODUCT(BI277:BQ277, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BH548)=SUM($11:$11)-1, BI493+SUMPRODUCT(BJ277:BR277, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BI548)=SUM($11:$11)-1, BJ493+SUMPRODUCT(BK277:BS277, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BJ548)=SUM($11:$11)-1, BK493+SUMPRODUCT(BL277:BT277, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BK548)=SUM($11:$11)-1, BL493+SUMPRODUCT(BM277:BU277, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BL548)=SUM($11:$11)-1, BM493+SUMPRODUCT(BN277:BV277, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BM548)=SUM($11:$11)-1, BN493+SUMPRODUCT(BO277:BW277, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BN548)=SUM($11:$11)-1, BO493+SUMPRODUCT(BP277:BX277, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BO548)=SUM($11:$11)-1, BP493+SUMPRODUCT(BQ277:BY277, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BP548)=SUM($11:$11)-1, BQ493+SUMPRODUCT(BR277:BZ277, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BQ548)=SUM($11:$11)-1, BR493+SUMPRODUCT(BS277:CA277, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BR548)=SUM($11:$11)-1, BS493+SUMPRODUCT(BT277:CB277, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BS548)=SUM($11:$11)-1, BT493+SUMPRODUCT(BU277:CC277, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BT548)=SUM($11:$11)-1, BU493+SUMPRODUCT(BV277:CD277, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BU548)=SUM($11:$11)-1, BV493+SUMPRODUCT(BW277:CE277, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BV548)=SUM($11:$11)-1, BW493+SUMPRODUCT(BX277:CF277, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BW548)=SUM($11:$11)-1, BX493+SUMPRODUCT(BY277:CG277, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BX548)=SUM($11:$11)-1, BY493+SUMPRODUCT(BZ277:CH277, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BY548)=SUM($11:$11)-1, BZ493+SUMPRODUCT(CA277:CI277, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:BZ548)=SUM($11:$11)-1, CA493+SUMPRODUCT(CB277:CJ277, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G548:CA548)=SUM($11:$11)-1, CB493+SUMPRODUCT(CC277:CK277, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G549:G549)=SUM($11:$11)-1, H494+SUMPRODUCT(I278:Q278, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:H549)=SUM($11:$11)-1, I494+SUMPRODUCT(J278:R278, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:I549)=SUM($11:$11)-1, J494+SUMPRODUCT(K278:S278, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:J549)=SUM($11:$11)-1, K494+SUMPRODUCT(L278:T278, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:K549)=SUM($11:$11)-1, L494+SUMPRODUCT(M278:U278, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:L549)=SUM($11:$11)-1, M494+SUMPRODUCT(N278:V278, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:M549)=SUM($11:$11)-1, N494+SUMPRODUCT(O278:W278, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:N549)=SUM($11:$11)-1, O494+SUMPRODUCT(P278:X278, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:O549)=SUM($11:$11)-1, P494+SUMPRODUCT(Q278:Y278, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:P549)=SUM($11:$11)-1, Q494+SUMPRODUCT(R278:Z278, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:Q549)=SUM($11:$11)-1, R494+SUMPRODUCT(S278:AA278, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:R549)=SUM($11:$11)-1, S494+SUMPRODUCT(T278:AB278, 1/T$15:AB$15)*S$15, \"\")","v":0},{"$f":"IF(COUNTA($G549:S549)=SUM($11:$11)-1, T494+SUMPRODUCT(U278:AC278, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:T549)=SUM($11:$11)-1, U494+SUMPRODUCT(V278:AD278, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:U549)=SUM($11:$11)-1, V494+SUMPRODUCT(W278:AE278, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:V549)=SUM($11:$11)-1, W494+SUMPRODUCT(X278:AF278, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:W549)=SUM($11:$11)-1, X494+SUMPRODUCT(Y278:AG278, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:X549)=SUM($11:$11)-1, Y494+SUMPRODUCT(Z278:AH278, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:Y549)=SUM($11:$11)-1, Z494+SUMPRODUCT(AA278:AI278, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:Z549)=SUM($11:$11)-1, AA494+SUMPRODUCT(AB278:AJ278, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AA549)=SUM($11:$11)-1, AB494+SUMPRODUCT(AC278:AK278, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AB549)=SUM($11:$11)-1, AC494+SUMPRODUCT(AD278:AL278, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AC549)=SUM($11:$11)-1, AD494+SUMPRODUCT(AE278:AM278, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AD549)=SUM($11:$11)-1, AE494+SUMPRODUCT(AF278:AN278, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AE549)=SUM($11:$11)-1, AF494+SUMPRODUCT(AG278:AO278, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AF549)=SUM($11:$11)-1, AG494+SUMPRODUCT(AH278:AP278, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AG549)=SUM($11:$11)-1, AH494+SUMPRODUCT(AI278:AQ278, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AH549)=SUM($11:$11)-1, AI494+SUMPRODUCT(AJ278:AR278, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AI549)=SUM($11:$11)-1, AJ494+SUMPRODUCT(AK278:AS278, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AJ549)=SUM($11:$11)-1, AK494+SUMPRODUCT(AL278:AT278, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AK549)=SUM($11:$11)-1, AL494+SUMPRODUCT(AM278:AU278, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AL549)=SUM($11:$11)-1, AM494+SUMPRODUCT(AN278:AV278, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AM549)=SUM($11:$11)-1, AN494+SUMPRODUCT(AO278:AW278, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AN549)=SUM($11:$11)-1, AO494+SUMPRODUCT(AP278:AX278, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AO549)=SUM($11:$11)-1, AP494+SUMPRODUCT(AQ278:AY278, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AP549)=SUM($11:$11)-1, AQ494+SUMPRODUCT(AR278:AZ278, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AQ549)=SUM($11:$11)-1, AR494+SUMPRODUCT(AS278:BA278, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AR549)=SUM($11:$11)-1, AS494+SUMPRODUCT(AT278:BB278, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AS549)=SUM($11:$11)-1, AT494+SUMPRODUCT(AU278:BC278, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AT549)=SUM($11:$11)-1, AU494+SUMPRODUCT(AV278:BD278, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AU549)=SUM($11:$11)-1, AV494+SUMPRODUCT(AW278:BE278, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AV549)=SUM($11:$11)-1, AW494+SUMPRODUCT(AX278:BF278, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AW549)=SUM($11:$11)-1, AX494+SUMPRODUCT(AY278:BG278, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AX549)=SUM($11:$11)-1, AY494+SUMPRODUCT(AZ278:BH278, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AY549)=SUM($11:$11)-1, AZ494+SUMPRODUCT(BA278:BI278, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:AZ549)=SUM($11:$11)-1, BA494+SUMPRODUCT(BB278:BJ278, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BA549)=SUM($11:$11)-1, BB494+SUMPRODUCT(BC278:BK278, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BB549)=SUM($11:$11)-1, BC494+SUMPRODUCT(BD278:BL278, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BC549)=SUM($11:$11)-1, BD494+SUMPRODUCT(BE278:BM278, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BD549)=SUM($11:$11)-1, BE494+SUMPRODUCT(BF278:BN278, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BE549)=SUM($11:$11)-1, BF494+SUMPRODUCT(BG278:BO278, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BF549)=SUM($11:$11)-1, BG494+SUMPRODUCT(BH278:BP278, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BG549)=SUM($11:$11)-1, BH494+SUMPRODUCT(BI278:BQ278, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BH549)=SUM($11:$11)-1, BI494+SUMPRODUCT(BJ278:BR278, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BI549)=SUM($11:$11)-1, BJ494+SUMPRODUCT(BK278:BS278, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BJ549)=SUM($11:$11)-1, BK494+SUMPRODUCT(BL278:BT278, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BK549)=SUM($11:$11)-1, BL494+SUMPRODUCT(BM278:BU278, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BL549)=SUM($11:$11)-1, BM494+SUMPRODUCT(BN278:BV278, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BM549)=SUM($11:$11)-1, BN494+SUMPRODUCT(BO278:BW278, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BN549)=SUM($11:$11)-1, BO494+SUMPRODUCT(BP278:BX278, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BO549)=SUM($11:$11)-1, BP494+SUMPRODUCT(BQ278:BY278, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BP549)=SUM($11:$11)-1, BQ494+SUMPRODUCT(BR278:BZ278, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BQ549)=SUM($11:$11)-1, BR494+SUMPRODUCT(BS278:CA278, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BR549)=SUM($11:$11)-1, BS494+SUMPRODUCT(BT278:CB278, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BS549)=SUM($11:$11)-1, BT494+SUMPRODUCT(BU278:CC278, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BT549)=SUM($11:$11)-1, BU494+SUMPRODUCT(BV278:CD278, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BU549)=SUM($11:$11)-1, BV494+SUMPRODUCT(BW278:CE278, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BV549)=SUM($11:$11)-1, BW494+SUMPRODUCT(BX278:CF278, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BW549)=SUM($11:$11)-1, BX494+SUMPRODUCT(BY278:CG278, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BX549)=SUM($11:$11)-1, BY494+SUMPRODUCT(BZ278:CH278, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BY549)=SUM($11:$11)-1, BZ494+SUMPRODUCT(CA278:CI278, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:BZ549)=SUM($11:$11)-1, CA494+SUMPRODUCT(CB278:CJ278, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G549:CA549)=SUM($11:$11)-1, CB494+SUMPRODUCT(CC278:CK278, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G550:G550)=SUM($11:$11)-1, H495+SUMPRODUCT(I279:Q279, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:H550)=SUM($11:$11)-1, I495+SUMPRODUCT(J279:R279, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:I550)=SUM($11:$11)-1, J495+SUMPRODUCT(K279:S279, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:J550)=SUM($11:$11)-1, K495+SUMPRODUCT(L279:T279, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:K550)=SUM($11:$11)-1, L495+SUMPRODUCT(M279:U279, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:L550)=SUM($11:$11)-1, M495+SUMPRODUCT(N279:V279, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:M550)=SUM($11:$11)-1, N495+SUMPRODUCT(O279:W279, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:N550)=SUM($11:$11)-1, O495+SUMPRODUCT(P279:X279, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:O550)=SUM($11:$11)-1, P495+SUMPRODUCT(Q279:Y279, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:P550)=SUM($11:$11)-1, Q495+SUMPRODUCT(R279:Z279, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:Q550)=SUM($11:$11)-1, R495+SUMPRODUCT(S279:AA279, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:R550)=SUM($11:$11)-1, S495+SUMPRODUCT(T279:AB279, 1/T$15:AB$15)*S$15, \"\")","v":0},{"$f":"IF(COUNTA($G550:S550)=SUM($11:$11)-1, T495+SUMPRODUCT(U279:AC279, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:T550)=SUM($11:$11)-1, U495+SUMPRODUCT(V279:AD279, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:U550)=SUM($11:$11)-1, V495+SUMPRODUCT(W279:AE279, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:V550)=SUM($11:$11)-1, W495+SUMPRODUCT(X279:AF279, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:W550)=SUM($11:$11)-1, X495+SUMPRODUCT(Y279:AG279, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:X550)=SUM($11:$11)-1, Y495+SUMPRODUCT(Z279:AH279, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:Y550)=SUM($11:$11)-1, Z495+SUMPRODUCT(AA279:AI279, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:Z550)=SUM($11:$11)-1, AA495+SUMPRODUCT(AB279:AJ279, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AA550)=SUM($11:$11)-1, AB495+SUMPRODUCT(AC279:AK279, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AB550)=SUM($11:$11)-1, AC495+SUMPRODUCT(AD279:AL279, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AC550)=SUM($11:$11)-1, AD495+SUMPRODUCT(AE279:AM279, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AD550)=SUM($11:$11)-1, AE495+SUMPRODUCT(AF279:AN279, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AE550)=SUM($11:$11)-1, AF495+SUMPRODUCT(AG279:AO279, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AF550)=SUM($11:$11)-1, AG495+SUMPRODUCT(AH279:AP279, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AG550)=SUM($11:$11)-1, AH495+SUMPRODUCT(AI279:AQ279, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AH550)=SUM($11:$11)-1, AI495+SUMPRODUCT(AJ279:AR279, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AI550)=SUM($11:$11)-1, AJ495+SUMPRODUCT(AK279:AS279, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AJ550)=SUM($11:$11)-1, AK495+SUMPRODUCT(AL279:AT279, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AK550)=SUM($11:$11)-1, AL495+SUMPRODUCT(AM279:AU279, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AL550)=SUM($11:$11)-1, AM495+SUMPRODUCT(AN279:AV279, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AM550)=SUM($11:$11)-1, AN495+SUMPRODUCT(AO279:AW279, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AN550)=SUM($11:$11)-1, AO495+SUMPRODUCT(AP279:AX279, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AO550)=SUM($11:$11)-1, AP495+SUMPRODUCT(AQ279:AY279, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AP550)=SUM($11:$11)-1, AQ495+SUMPRODUCT(AR279:AZ279, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AQ550)=SUM($11:$11)-1, AR495+SUMPRODUCT(AS279:BA279, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AR550)=SUM($11:$11)-1, AS495+SUMPRODUCT(AT279:BB279, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AS550)=SUM($11:$11)-1, AT495+SUMPRODUCT(AU279:BC279, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AT550)=SUM($11:$11)-1, AU495+SUMPRODUCT(AV279:BD279, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AU550)=SUM($11:$11)-1, AV495+SUMPRODUCT(AW279:BE279, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AV550)=SUM($11:$11)-1, AW495+SUMPRODUCT(AX279:BF279, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AW550)=SUM($11:$11)-1, AX495+SUMPRODUCT(AY279:BG279, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AX550)=SUM($11:$11)-1, AY495+SUMPRODUCT(AZ279:BH279, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AY550)=SUM($11:$11)-1, AZ495+SUMPRODUCT(BA279:BI279, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:AZ550)=SUM($11:$11)-1, BA495+SUMPRODUCT(BB279:BJ279, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BA550)=SUM($11:$11)-1, BB495+SUMPRODUCT(BC279:BK279, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BB550)=SUM($11:$11)-1, BC495+SUMPRODUCT(BD279:BL279, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BC550)=SUM($11:$11)-1, BD495+SUMPRODUCT(BE279:BM279, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BD550)=SUM($11:$11)-1, BE495+SUMPRODUCT(BF279:BN279, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BE550)=SUM($11:$11)-1, BF495+SUMPRODUCT(BG279:BO279, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BF550)=SUM($11:$11)-1, BG495+SUMPRODUCT(BH279:BP279, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BG550)=SUM($11:$11)-1, BH495+SUMPRODUCT(BI279:BQ279, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BH550)=SUM($11:$11)-1, BI495+SUMPRODUCT(BJ279:BR279, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BI550)=SUM($11:$11)-1, BJ495+SUMPRODUCT(BK279:BS279, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BJ550)=SUM($11:$11)-1, BK495+SUMPRODUCT(BL279:BT279, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BK550)=SUM($11:$11)-1, BL495+SUMPRODUCT(BM279:BU279, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BL550)=SUM($11:$11)-1, BM495+SUMPRODUCT(BN279:BV279, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BM550)=SUM($11:$11)-1, BN495+SUMPRODUCT(BO279:BW279, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BN550)=SUM($11:$11)-1, BO495+SUMPRODUCT(BP279:BX279, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BO550)=SUM($11:$11)-1, BP495+SUMPRODUCT(BQ279:BY279, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BP550)=SUM($11:$11)-1, BQ495+SUMPRODUCT(BR279:BZ279, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BQ550)=SUM($11:$11)-1, BR495+SUMPRODUCT(BS279:CA279, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BR550)=SUM($11:$11)-1, BS495+SUMPRODUCT(BT279:CB279, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BS550)=SUM($11:$11)-1, BT495+SUMPRODUCT(BU279:CC279, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BT550)=SUM($11:$11)-1, BU495+SUMPRODUCT(BV279:CD279, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BU550)=SUM($11:$11)-1, BV495+SUMPRODUCT(BW279:CE279, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BV550)=SUM($11:$11)-1, BW495+SUMPRODUCT(BX279:CF279, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BW550)=SUM($11:$11)-1, BX495+SUMPRODUCT(BY279:CG279, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BX550)=SUM($11:$11)-1, BY495+SUMPRODUCT(BZ279:CH279, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BY550)=SUM($11:$11)-1, BZ495+SUMPRODUCT(CA279:CI279, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:BZ550)=SUM($11:$11)-1, CA495+SUMPRODUCT(CB279:CJ279, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G550:CA550)=SUM($11:$11)-1, CB495+SUMPRODUCT(CC279:CK279, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G551:G551)=SUM($11:$11)-1, H496+SUMPRODUCT(I280:Q280, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:H551)=SUM($11:$11)-1, I496+SUMPRODUCT(J280:R280, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:I551)=SUM($11:$11)-1, J496+SUMPRODUCT(K280:S280, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:J551)=SUM($11:$11)-1, K496+SUMPRODUCT(L280:T280, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:K551)=SUM($11:$11)-1, L496+SUMPRODUCT(M280:U280, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:L551)=SUM($11:$11)-1, M496+SUMPRODUCT(N280:V280, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:M551)=SUM($11:$11)-1, N496+SUMPRODUCT(O280:W280, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:N551)=SUM($11:$11)-1, O496+SUMPRODUCT(P280:X280, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:O551)=SUM($11:$11)-1, P496+SUMPRODUCT(Q280:Y280, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:P551)=SUM($11:$11)-1, Q496+SUMPRODUCT(R280:Z280, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:Q551)=SUM($11:$11)-1, R496+SUMPRODUCT(S280:AA280, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:R551)=SUM($11:$11)-1, S496+SUMPRODUCT(T280:AB280, 1/T$15:AB$15)*S$15, \"\")","v":0},{"$f":"IF(COUNTA($G551:S551)=SUM($11:$11)-1, T496+SUMPRODUCT(U280:AC280, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:T551)=SUM($11:$11)-1, U496+SUMPRODUCT(V280:AD280, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:U551)=SUM($11:$11)-1, V496+SUMPRODUCT(W280:AE280, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:V551)=SUM($11:$11)-1, W496+SUMPRODUCT(X280:AF280, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:W551)=SUM($11:$11)-1, X496+SUMPRODUCT(Y280:AG280, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:X551)=SUM($11:$11)-1, Y496+SUMPRODUCT(Z280:AH280, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:Y551)=SUM($11:$11)-1, Z496+SUMPRODUCT(AA280:AI280, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:Z551)=SUM($11:$11)-1, AA496+SUMPRODUCT(AB280:AJ280, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AA551)=SUM($11:$11)-1, AB496+SUMPRODUCT(AC280:AK280, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AB551)=SUM($11:$11)-1, AC496+SUMPRODUCT(AD280:AL280, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AC551)=SUM($11:$11)-1, AD496+SUMPRODUCT(AE280:AM280, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AD551)=SUM($11:$11)-1, AE496+SUMPRODUCT(AF280:AN280, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AE551)=SUM($11:$11)-1, AF496+SUMPRODUCT(AG280:AO280, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AF551)=SUM($11:$11)-1, AG496+SUMPRODUCT(AH280:AP280, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AG551)=SUM($11:$11)-1, AH496+SUMPRODUCT(AI280:AQ280, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AH551)=SUM($11:$11)-1, AI496+SUMPRODUCT(AJ280:AR280, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AI551)=SUM($11:$11)-1, AJ496+SUMPRODUCT(AK280:AS280, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AJ551)=SUM($11:$11)-1, AK496+SUMPRODUCT(AL280:AT280, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AK551)=SUM($11:$11)-1, AL496+SUMPRODUCT(AM280:AU280, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AL551)=SUM($11:$11)-1, AM496+SUMPRODUCT(AN280:AV280, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AM551)=SUM($11:$11)-1, AN496+SUMPRODUCT(AO280:AW280, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AN551)=SUM($11:$11)-1, AO496+SUMPRODUCT(AP280:AX280, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AO551)=SUM($11:$11)-1, AP496+SUMPRODUCT(AQ280:AY280, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AP551)=SUM($11:$11)-1, AQ496+SUMPRODUCT(AR280:AZ280, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AQ551)=SUM($11:$11)-1, AR496+SUMPRODUCT(AS280:BA280, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AR551)=SUM($11:$11)-1, AS496+SUMPRODUCT(AT280:BB280, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AS551)=SUM($11:$11)-1, AT496+SUMPRODUCT(AU280:BC280, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AT551)=SUM($11:$11)-1, AU496+SUMPRODUCT(AV280:BD280, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AU551)=SUM($11:$11)-1, AV496+SUMPRODUCT(AW280:BE280, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AV551)=SUM($11:$11)-1, AW496+SUMPRODUCT(AX280:BF280, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AW551)=SUM($11:$11)-1, AX496+SUMPRODUCT(AY280:BG280, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AX551)=SUM($11:$11)-1, AY496+SUMPRODUCT(AZ280:BH280, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AY551)=SUM($11:$11)-1, AZ496+SUMPRODUCT(BA280:BI280, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:AZ551)=SUM($11:$11)-1, BA496+SUMPRODUCT(BB280:BJ280, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BA551)=SUM($11:$11)-1, BB496+SUMPRODUCT(BC280:BK280, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BB551)=SUM($11:$11)-1, BC496+SUMPRODUCT(BD280:BL280, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BC551)=SUM($11:$11)-1, BD496+SUMPRODUCT(BE280:BM280, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BD551)=SUM($11:$11)-1, BE496+SUMPRODUCT(BF280:BN280, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BE551)=SUM($11:$11)-1, BF496+SUMPRODUCT(BG280:BO280, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BF551)=SUM($11:$11)-1, BG496+SUMPRODUCT(BH280:BP280, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BG551)=SUM($11:$11)-1, BH496+SUMPRODUCT(BI280:BQ280, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BH551)=SUM($11:$11)-1, BI496+SUMPRODUCT(BJ280:BR280, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BI551)=SUM($11:$11)-1, BJ496+SUMPRODUCT(BK280:BS280, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BJ551)=SUM($11:$11)-1, BK496+SUMPRODUCT(BL280:BT280, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BK551)=SUM($11:$11)-1, BL496+SUMPRODUCT(BM280:BU280, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BL551)=SUM($11:$11)-1, BM496+SUMPRODUCT(BN280:BV280, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BM551)=SUM($11:$11)-1, BN496+SUMPRODUCT(BO280:BW280, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BN551)=SUM($11:$11)-1, BO496+SUMPRODUCT(BP280:BX280, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BO551)=SUM($11:$11)-1, BP496+SUMPRODUCT(BQ280:BY280, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BP551)=SUM($11:$11)-1, BQ496+SUMPRODUCT(BR280:BZ280, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BQ551)=SUM($11:$11)-1, BR496+SUMPRODUCT(BS280:CA280, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BR551)=SUM($11:$11)-1, BS496+SUMPRODUCT(BT280:CB280, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BS551)=SUM($11:$11)-1, BT496+SUMPRODUCT(BU280:CC280, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BT551)=SUM($11:$11)-1, BU496+SUMPRODUCT(BV280:CD280, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BU551)=SUM($11:$11)-1, BV496+SUMPRODUCT(BW280:CE280, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BV551)=SUM($11:$11)-1, BW496+SUMPRODUCT(BX280:CF280, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BW551)=SUM($11:$11)-1, BX496+SUMPRODUCT(BY280:CG280, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BX551)=SUM($11:$11)-1, BY496+SUMPRODUCT(BZ280:CH280, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BY551)=SUM($11:$11)-1, BZ496+SUMPRODUCT(CA280:CI280, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:BZ551)=SUM($11:$11)-1, CA496+SUMPRODUCT(CB280:CJ280, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G551:CA551)=SUM($11:$11)-1, CB496+SUMPRODUCT(CC280:CK280, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G552:G552)=SUM($11:$11)-1, H497+SUMPRODUCT(I281:Q281, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:H552)=SUM($11:$11)-1, I497+SUMPRODUCT(J281:R281, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:I552)=SUM($11:$11)-1, J497+SUMPRODUCT(K281:S281, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:J552)=SUM($11:$11)-1, K497+SUMPRODUCT(L281:T281, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:K552)=SUM($11:$11)-1, L497+SUMPRODUCT(M281:U281, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:L552)=SUM($11:$11)-1, M497+SUMPRODUCT(N281:V281, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:M552)=SUM($11:$11)-1, N497+SUMPRODUCT(O281:W281, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:N552)=SUM($11:$11)-1, O497+SUMPRODUCT(P281:X281, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:O552)=SUM($11:$11)-1, P497+SUMPRODUCT(Q281:Y281, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:P552)=SUM($11:$11)-1, Q497+SUMPRODUCT(R281:Z281, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:Q552)=SUM($11:$11)-1, R497+SUMPRODUCT(S281:AA281, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:R552)=SUM($11:$11)-1, S497+SUMPRODUCT(T281:AB281, 1/T$15:AB$15)*S$15, \"\")","v":0},{"$f":"IF(COUNTA($G552:S552)=SUM($11:$11)-1, T497+SUMPRODUCT(U281:AC281, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:T552)=SUM($11:$11)-1, U497+SUMPRODUCT(V281:AD281, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:U552)=SUM($11:$11)-1, V497+SUMPRODUCT(W281:AE281, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:V552)=SUM($11:$11)-1, W497+SUMPRODUCT(X281:AF281, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:W552)=SUM($11:$11)-1, X497+SUMPRODUCT(Y281:AG281, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:X552)=SUM($11:$11)-1, Y497+SUMPRODUCT(Z281:AH281, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:Y552)=SUM($11:$11)-1, Z497+SUMPRODUCT(AA281:AI281, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:Z552)=SUM($11:$11)-1, AA497+SUMPRODUCT(AB281:AJ281, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AA552)=SUM($11:$11)-1, AB497+SUMPRODUCT(AC281:AK281, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AB552)=SUM($11:$11)-1, AC497+SUMPRODUCT(AD281:AL281, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AC552)=SUM($11:$11)-1, AD497+SUMPRODUCT(AE281:AM281, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AD552)=SUM($11:$11)-1, AE497+SUMPRODUCT(AF281:AN281, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AE552)=SUM($11:$11)-1, AF497+SUMPRODUCT(AG281:AO281, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AF552)=SUM($11:$11)-1, AG497+SUMPRODUCT(AH281:AP281, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AG552)=SUM($11:$11)-1, AH497+SUMPRODUCT(AI281:AQ281, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AH552)=SUM($11:$11)-1, AI497+SUMPRODUCT(AJ281:AR281, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AI552)=SUM($11:$11)-1, AJ497+SUMPRODUCT(AK281:AS281, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AJ552)=SUM($11:$11)-1, AK497+SUMPRODUCT(AL281:AT281, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AK552)=SUM($11:$11)-1, AL497+SUMPRODUCT(AM281:AU281, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AL552)=SUM($11:$11)-1, AM497+SUMPRODUCT(AN281:AV281, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AM552)=SUM($11:$11)-1, AN497+SUMPRODUCT(AO281:AW281, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AN552)=SUM($11:$11)-1, AO497+SUMPRODUCT(AP281:AX281, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AO552)=SUM($11:$11)-1, AP497+SUMPRODUCT(AQ281:AY281, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AP552)=SUM($11:$11)-1, AQ497+SUMPRODUCT(AR281:AZ281, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AQ552)=SUM($11:$11)-1, AR497+SUMPRODUCT(AS281:BA281, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AR552)=SUM($11:$11)-1, AS497+SUMPRODUCT(AT281:BB281, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AS552)=SUM($11:$11)-1, AT497+SUMPRODUCT(AU281:BC281, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AT552)=SUM($11:$11)-1, AU497+SUMPRODUCT(AV281:BD281, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AU552)=SUM($11:$11)-1, AV497+SUMPRODUCT(AW281:BE281, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AV552)=SUM($11:$11)-1, AW497+SUMPRODUCT(AX281:BF281, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AW552)=SUM($11:$11)-1, AX497+SUMPRODUCT(AY281:BG281, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AX552)=SUM($11:$11)-1, AY497+SUMPRODUCT(AZ281:BH281, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AY552)=SUM($11:$11)-1, AZ497+SUMPRODUCT(BA281:BI281, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:AZ552)=SUM($11:$11)-1, BA497+SUMPRODUCT(BB281:BJ281, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BA552)=SUM($11:$11)-1, BB497+SUMPRODUCT(BC281:BK281, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BB552)=SUM($11:$11)-1, BC497+SUMPRODUCT(BD281:BL281, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BC552)=SUM($11:$11)-1, BD497+SUMPRODUCT(BE281:BM281, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BD552)=SUM($11:$11)-1, BE497+SUMPRODUCT(BF281:BN281, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BE552)=SUM($11:$11)-1, BF497+SUMPRODUCT(BG281:BO281, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BF552)=SUM($11:$11)-1, BG497+SUMPRODUCT(BH281:BP281, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BG552)=SUM($11:$11)-1, BH497+SUMPRODUCT(BI281:BQ281, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BH552)=SUM($11:$11)-1, BI497+SUMPRODUCT(BJ281:BR281, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BI552)=SUM($11:$11)-1, BJ497+SUMPRODUCT(BK281:BS281, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BJ552)=SUM($11:$11)-1, BK497+SUMPRODUCT(BL281:BT281, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BK552)=SUM($11:$11)-1, BL497+SUMPRODUCT(BM281:BU281, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BL552)=SUM($11:$11)-1, BM497+SUMPRODUCT(BN281:BV281, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BM552)=SUM($11:$11)-1, BN497+SUMPRODUCT(BO281:BW281, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BN552)=SUM($11:$11)-1, BO497+SUMPRODUCT(BP281:BX281, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BO552)=SUM($11:$11)-1, BP497+SUMPRODUCT(BQ281:BY281, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BP552)=SUM($11:$11)-1, BQ497+SUMPRODUCT(BR281:BZ281, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BQ552)=SUM($11:$11)-1, BR497+SUMPRODUCT(BS281:CA281, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BR552)=SUM($11:$11)-1, BS497+SUMPRODUCT(BT281:CB281, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BS552)=SUM($11:$11)-1, BT497+SUMPRODUCT(BU281:CC281, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BT552)=SUM($11:$11)-1, BU497+SUMPRODUCT(BV281:CD281, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BU552)=SUM($11:$11)-1, BV497+SUMPRODUCT(BW281:CE281, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BV552)=SUM($11:$11)-1, BW497+SUMPRODUCT(BX281:CF281, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BW552)=SUM($11:$11)-1, BX497+SUMPRODUCT(BY281:CG281, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BX552)=SUM($11:$11)-1, BY497+SUMPRODUCT(BZ281:CH281, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BY552)=SUM($11:$11)-1, BZ497+SUMPRODUCT(CA281:CI281, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:BZ552)=SUM($11:$11)-1, CA497+SUMPRODUCT(CB281:CJ281, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G552:CA552)=SUM($11:$11)-1, CB497+SUMPRODUCT(CC281:CK281, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G553:G553)=SUM($11:$11)-1, H498+SUMPRODUCT(I282:Q282, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:H553)=SUM($11:$11)-1, I498+SUMPRODUCT(J282:R282, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:I553)=SUM($11:$11)-1, J498+SUMPRODUCT(K282:S282, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:J553)=SUM($11:$11)-1, K498+SUMPRODUCT(L282:T282, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:K553)=SUM($11:$11)-1, L498+SUMPRODUCT(M282:U282, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:L553)=SUM($11:$11)-1, M498+SUMPRODUCT(N282:V282, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:M553)=SUM($11:$11)-1, N498+SUMPRODUCT(O282:W282, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:N553)=SUM($11:$11)-1, O498+SUMPRODUCT(P282:X282, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:O553)=SUM($11:$11)-1, P498+SUMPRODUCT(Q282:Y282, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:P553)=SUM($11:$11)-1, Q498+SUMPRODUCT(R282:Z282, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:Q553)=SUM($11:$11)-1, R498+SUMPRODUCT(S282:AA282, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:R553)=SUM($11:$11)-1, S498+SUMPRODUCT(T282:AB282, 1/T$15:AB$15)*S$15, \"\")","v":0},{"$f":"IF(COUNTA($G553:S553)=SUM($11:$11)-1, T498+SUMPRODUCT(U282:AC282, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:T553)=SUM($11:$11)-1, U498+SUMPRODUCT(V282:AD282, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:U553)=SUM($11:$11)-1, V498+SUMPRODUCT(W282:AE282, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:V553)=SUM($11:$11)-1, W498+SUMPRODUCT(X282:AF282, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:W553)=SUM($11:$11)-1, X498+SUMPRODUCT(Y282:AG282, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:X553)=SUM($11:$11)-1, Y498+SUMPRODUCT(Z282:AH282, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:Y553)=SUM($11:$11)-1, Z498+SUMPRODUCT(AA282:AI282, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:Z553)=SUM($11:$11)-1, AA498+SUMPRODUCT(AB282:AJ282, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AA553)=SUM($11:$11)-1, AB498+SUMPRODUCT(AC282:AK282, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AB553)=SUM($11:$11)-1, AC498+SUMPRODUCT(AD282:AL282, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AC553)=SUM($11:$11)-1, AD498+SUMPRODUCT(AE282:AM282, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AD553)=SUM($11:$11)-1, AE498+SUMPRODUCT(AF282:AN282, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AE553)=SUM($11:$11)-1, AF498+SUMPRODUCT(AG282:AO282, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AF553)=SUM($11:$11)-1, AG498+SUMPRODUCT(AH282:AP282, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AG553)=SUM($11:$11)-1, AH498+SUMPRODUCT(AI282:AQ282, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AH553)=SUM($11:$11)-1, AI498+SUMPRODUCT(AJ282:AR282, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AI553)=SUM($11:$11)-1, AJ498+SUMPRODUCT(AK282:AS282, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AJ553)=SUM($11:$11)-1, AK498+SUMPRODUCT(AL282:AT282, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AK553)=SUM($11:$11)-1, AL498+SUMPRODUCT(AM282:AU282, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AL553)=SUM($11:$11)-1, AM498+SUMPRODUCT(AN282:AV282, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AM553)=SUM($11:$11)-1, AN498+SUMPRODUCT(AO282:AW282, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AN553)=SUM($11:$11)-1, AO498+SUMPRODUCT(AP282:AX282, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AO553)=SUM($11:$11)-1, AP498+SUMPRODUCT(AQ282:AY282, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AP553)=SUM($11:$11)-1, AQ498+SUMPRODUCT(AR282:AZ282, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AQ553)=SUM($11:$11)-1, AR498+SUMPRODUCT(AS282:BA282, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AR553)=SUM($11:$11)-1, AS498+SUMPRODUCT(AT282:BB282, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AS553)=SUM($11:$11)-1, AT498+SUMPRODUCT(AU282:BC282, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AT553)=SUM($11:$11)-1, AU498+SUMPRODUCT(AV282:BD282, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AU553)=SUM($11:$11)-1, AV498+SUMPRODUCT(AW282:BE282, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AV553)=SUM($11:$11)-1, AW498+SUMPRODUCT(AX282:BF282, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AW553)=SUM($11:$11)-1, AX498+SUMPRODUCT(AY282:BG282, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AX553)=SUM($11:$11)-1, AY498+SUMPRODUCT(AZ282:BH282, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AY553)=SUM($11:$11)-1, AZ498+SUMPRODUCT(BA282:BI282, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:AZ553)=SUM($11:$11)-1, BA498+SUMPRODUCT(BB282:BJ282, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BA553)=SUM($11:$11)-1, BB498+SUMPRODUCT(BC282:BK282, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BB553)=SUM($11:$11)-1, BC498+SUMPRODUCT(BD282:BL282, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BC553)=SUM($11:$11)-1, BD498+SUMPRODUCT(BE282:BM282, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BD553)=SUM($11:$11)-1, BE498+SUMPRODUCT(BF282:BN282, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BE553)=SUM($11:$11)-1, BF498+SUMPRODUCT(BG282:BO282, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BF553)=SUM($11:$11)-1, BG498+SUMPRODUCT(BH282:BP282, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BG553)=SUM($11:$11)-1, BH498+SUMPRODUCT(BI282:BQ282, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BH553)=SUM($11:$11)-1, BI498+SUMPRODUCT(BJ282:BR282, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BI553)=SUM($11:$11)-1, BJ498+SUMPRODUCT(BK282:BS282, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BJ553)=SUM($11:$11)-1, BK498+SUMPRODUCT(BL282:BT282, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BK553)=SUM($11:$11)-1, BL498+SUMPRODUCT(BM282:BU282, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BL553)=SUM($11:$11)-1, BM498+SUMPRODUCT(BN282:BV282, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BM553)=SUM($11:$11)-1, BN498+SUMPRODUCT(BO282:BW282, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BN553)=SUM($11:$11)-1, BO498+SUMPRODUCT(BP282:BX282, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BO553)=SUM($11:$11)-1, BP498+SUMPRODUCT(BQ282:BY282, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BP553)=SUM($11:$11)-1, BQ498+SUMPRODUCT(BR282:BZ282, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BQ553)=SUM($11:$11)-1, BR498+SUMPRODUCT(BS282:CA282, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BR553)=SUM($11:$11)-1, BS498+SUMPRODUCT(BT282:CB282, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BS553)=SUM($11:$11)-1, BT498+SUMPRODUCT(BU282:CC282, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BT553)=SUM($11:$11)-1, BU498+SUMPRODUCT(BV282:CD282, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BU553)=SUM($11:$11)-1, BV498+SUMPRODUCT(BW282:CE282, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BV553)=SUM($11:$11)-1, BW498+SUMPRODUCT(BX282:CF282, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BW553)=SUM($11:$11)-1, BX498+SUMPRODUCT(BY282:CG282, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BX553)=SUM($11:$11)-1, BY498+SUMPRODUCT(BZ282:CH282, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BY553)=SUM($11:$11)-1, BZ498+SUMPRODUCT(CA282:CI282, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:BZ553)=SUM($11:$11)-1, CA498+SUMPRODUCT(CB282:CJ282, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G553:CA553)=SUM($11:$11)-1, CB498+SUMPRODUCT(CC282:CK282, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G554:G554)=SUM($11:$11)-1, H499+SUMPRODUCT(I283:Q283, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:H554)=SUM($11:$11)-1, I499+SUMPRODUCT(J283:R283, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:I554)=SUM($11:$11)-1, J499+SUMPRODUCT(K283:S283, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:J554)=SUM($11:$11)-1, K499+SUMPRODUCT(L283:T283, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:K554)=SUM($11:$11)-1, L499+SUMPRODUCT(M283:U283, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:L554)=SUM($11:$11)-1, M499+SUMPRODUCT(N283:V283, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:M554)=SUM($11:$11)-1, N499+SUMPRODUCT(O283:W283, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:N554)=SUM($11:$11)-1, O499+SUMPRODUCT(P283:X283, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:O554)=SUM($11:$11)-1, P499+SUMPRODUCT(Q283:Y283, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:P554)=SUM($11:$11)-1, Q499+SUMPRODUCT(R283:Z283, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:Q554)=SUM($11:$11)-1, R499+SUMPRODUCT(S283:AA283, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:R554)=SUM($11:$11)-1, S499+SUMPRODUCT(T283:AB283, 1/T$15:AB$15)*S$15, \"\")","v":0},{"$f":"IF(COUNTA($G554:S554)=SUM($11:$11)-1, T499+SUMPRODUCT(U283:AC283, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:T554)=SUM($11:$11)-1, U499+SUMPRODUCT(V283:AD283, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:U554)=SUM($11:$11)-1, V499+SUMPRODUCT(W283:AE283, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:V554)=SUM($11:$11)-1, W499+SUMPRODUCT(X283:AF283, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:W554)=SUM($11:$11)-1, X499+SUMPRODUCT(Y283:AG283, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:X554)=SUM($11:$11)-1, Y499+SUMPRODUCT(Z283:AH283, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:Y554)=SUM($11:$11)-1, Z499+SUMPRODUCT(AA283:AI283, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:Z554)=SUM($11:$11)-1, AA499+SUMPRODUCT(AB283:AJ283, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AA554)=SUM($11:$11)-1, AB499+SUMPRODUCT(AC283:AK283, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AB554)=SUM($11:$11)-1, AC499+SUMPRODUCT(AD283:AL283, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AC554)=SUM($11:$11)-1, AD499+SUMPRODUCT(AE283:AM283, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AD554)=SUM($11:$11)-1, AE499+SUMPRODUCT(AF283:AN283, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AE554)=SUM($11:$11)-1, AF499+SUMPRODUCT(AG283:AO283, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AF554)=SUM($11:$11)-1, AG499+SUMPRODUCT(AH283:AP283, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AG554)=SUM($11:$11)-1, AH499+SUMPRODUCT(AI283:AQ283, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AH554)=SUM($11:$11)-1, AI499+SUMPRODUCT(AJ283:AR283, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AI554)=SUM($11:$11)-1, AJ499+SUMPRODUCT(AK283:AS283, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AJ554)=SUM($11:$11)-1, AK499+SUMPRODUCT(AL283:AT283, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AK554)=SUM($11:$11)-1, AL499+SUMPRODUCT(AM283:AU283, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AL554)=SUM($11:$11)-1, AM499+SUMPRODUCT(AN283:AV283, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AM554)=SUM($11:$11)-1, AN499+SUMPRODUCT(AO283:AW283, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AN554)=SUM($11:$11)-1, AO499+SUMPRODUCT(AP283:AX283, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AO554)=SUM($11:$11)-1, AP499+SUMPRODUCT(AQ283:AY283, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AP554)=SUM($11:$11)-1, AQ499+SUMPRODUCT(AR283:AZ283, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AQ554)=SUM($11:$11)-1, AR499+SUMPRODUCT(AS283:BA283, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AR554)=SUM($11:$11)-1, AS499+SUMPRODUCT(AT283:BB283, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AS554)=SUM($11:$11)-1, AT499+SUMPRODUCT(AU283:BC283, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AT554)=SUM($11:$11)-1, AU499+SUMPRODUCT(AV283:BD283, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AU554)=SUM($11:$11)-1, AV499+SUMPRODUCT(AW283:BE283, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AV554)=SUM($11:$11)-1, AW499+SUMPRODUCT(AX283:BF283, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AW554)=SUM($11:$11)-1, AX499+SUMPRODUCT(AY283:BG283, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AX554)=SUM($11:$11)-1, AY499+SUMPRODUCT(AZ283:BH283, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AY554)=SUM($11:$11)-1, AZ499+SUMPRODUCT(BA283:BI283, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:AZ554)=SUM($11:$11)-1, BA499+SUMPRODUCT(BB283:BJ283, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BA554)=SUM($11:$11)-1, BB499+SUMPRODUCT(BC283:BK283, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BB554)=SUM($11:$11)-1, BC499+SUMPRODUCT(BD283:BL283, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BC554)=SUM($11:$11)-1, BD499+SUMPRODUCT(BE283:BM283, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BD554)=SUM($11:$11)-1, BE499+SUMPRODUCT(BF283:BN283, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BE554)=SUM($11:$11)-1, BF499+SUMPRODUCT(BG283:BO283, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BF554)=SUM($11:$11)-1, BG499+SUMPRODUCT(BH283:BP283, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BG554)=SUM($11:$11)-1, BH499+SUMPRODUCT(BI283:BQ283, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BH554)=SUM($11:$11)-1, BI499+SUMPRODUCT(BJ283:BR283, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BI554)=SUM($11:$11)-1, BJ499+SUMPRODUCT(BK283:BS283, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BJ554)=SUM($11:$11)-1, BK499+SUMPRODUCT(BL283:BT283, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BK554)=SUM($11:$11)-1, BL499+SUMPRODUCT(BM283:BU283, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BL554)=SUM($11:$11)-1, BM499+SUMPRODUCT(BN283:BV283, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BM554)=SUM($11:$11)-1, BN499+SUMPRODUCT(BO283:BW283, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BN554)=SUM($11:$11)-1, BO499+SUMPRODUCT(BP283:BX283, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BO554)=SUM($11:$11)-1, BP499+SUMPRODUCT(BQ283:BY283, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BP554)=SUM($11:$11)-1, BQ499+SUMPRODUCT(BR283:BZ283, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BQ554)=SUM($11:$11)-1, BR499+SUMPRODUCT(BS283:CA283, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BR554)=SUM($11:$11)-1, BS499+SUMPRODUCT(BT283:CB283, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BS554)=SUM($11:$11)-1, BT499+SUMPRODUCT(BU283:CC283, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BT554)=SUM($11:$11)-1, BU499+SUMPRODUCT(BV283:CD283, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BU554)=SUM($11:$11)-1, BV499+SUMPRODUCT(BW283:CE283, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BV554)=SUM($11:$11)-1, BW499+SUMPRODUCT(BX283:CF283, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BW554)=SUM($11:$11)-1, BX499+SUMPRODUCT(BY283:CG283, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BX554)=SUM($11:$11)-1, BY499+SUMPRODUCT(BZ283:CH283, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BY554)=SUM($11:$11)-1, BZ499+SUMPRODUCT(CA283:CI283, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:BZ554)=SUM($11:$11)-1, CA499+SUMPRODUCT(CB283:CJ283, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G554:CA554)=SUM($11:$11)-1, CB499+SUMPRODUCT(CC283:CK283, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G555:G555)=SUM($11:$11)-1, H500+SUMPRODUCT(I284:Q284, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:H555)=SUM($11:$11)-1, I500+SUMPRODUCT(J284:R284, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:I555)=SUM($11:$11)-1, J500+SUMPRODUCT(K284:S284, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:J555)=SUM($11:$11)-1, K500+SUMPRODUCT(L284:T284, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:K555)=SUM($11:$11)-1, L500+SUMPRODUCT(M284:U284, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:L555)=SUM($11:$11)-1, M500+SUMPRODUCT(N284:V284, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:M555)=SUM($11:$11)-1, N500+SUMPRODUCT(O284:W284, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:N555)=SUM($11:$11)-1, O500+SUMPRODUCT(P284:X284, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:O555)=SUM($11:$11)-1, P500+SUMPRODUCT(Q284:Y284, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:P555)=SUM($11:$11)-1, Q500+SUMPRODUCT(R284:Z284, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:Q555)=SUM($11:$11)-1, R500+SUMPRODUCT(S284:AA284, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:R555)=SUM($11:$11)-1, S500+SUMPRODUCT(T284:AB284, 1/T$15:AB$15)*S$15, \"\")","v":0},{"$f":"IF(COUNTA($G555:S555)=SUM($11:$11)-1, T500+SUMPRODUCT(U284:AC284, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:T555)=SUM($11:$11)-1, U500+SUMPRODUCT(V284:AD284, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:U555)=SUM($11:$11)-1, V500+SUMPRODUCT(W284:AE284, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:V555)=SUM($11:$11)-1, W500+SUMPRODUCT(X284:AF284, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:W555)=SUM($11:$11)-1, X500+SUMPRODUCT(Y284:AG284, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:X555)=SUM($11:$11)-1, Y500+SUMPRODUCT(Z284:AH284, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:Y555)=SUM($11:$11)-1, Z500+SUMPRODUCT(AA284:AI284, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:Z555)=SUM($11:$11)-1, AA500+SUMPRODUCT(AB284:AJ284, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AA555)=SUM($11:$11)-1, AB500+SUMPRODUCT(AC284:AK284, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AB555)=SUM($11:$11)-1, AC500+SUMPRODUCT(AD284:AL284, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AC555)=SUM($11:$11)-1, AD500+SUMPRODUCT(AE284:AM284, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AD555)=SUM($11:$11)-1, AE500+SUMPRODUCT(AF284:AN284, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AE555)=SUM($11:$11)-1, AF500+SUMPRODUCT(AG284:AO284, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AF555)=SUM($11:$11)-1, AG500+SUMPRODUCT(AH284:AP284, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AG555)=SUM($11:$11)-1, AH500+SUMPRODUCT(AI284:AQ284, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AH555)=SUM($11:$11)-1, AI500+SUMPRODUCT(AJ284:AR284, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AI555)=SUM($11:$11)-1, AJ500+SUMPRODUCT(AK284:AS284, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AJ555)=SUM($11:$11)-1, AK500+SUMPRODUCT(AL284:AT284, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AK555)=SUM($11:$11)-1, AL500+SUMPRODUCT(AM284:AU284, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AL555)=SUM($11:$11)-1, AM500+SUMPRODUCT(AN284:AV284, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AM555)=SUM($11:$11)-1, AN500+SUMPRODUCT(AO284:AW284, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AN555)=SUM($11:$11)-1, AO500+SUMPRODUCT(AP284:AX284, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AO555)=SUM($11:$11)-1, AP500+SUMPRODUCT(AQ284:AY284, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AP555)=SUM($11:$11)-1, AQ500+SUMPRODUCT(AR284:AZ284, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AQ555)=SUM($11:$11)-1, AR500+SUMPRODUCT(AS284:BA284, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AR555)=SUM($11:$11)-1, AS500+SUMPRODUCT(AT284:BB284, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AS555)=SUM($11:$11)-1, AT500+SUMPRODUCT(AU284:BC284, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AT555)=SUM($11:$11)-1, AU500+SUMPRODUCT(AV284:BD284, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AU555)=SUM($11:$11)-1, AV500+SUMPRODUCT(AW284:BE284, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AV555)=SUM($11:$11)-1, AW500+SUMPRODUCT(AX284:BF284, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AW555)=SUM($11:$11)-1, AX500+SUMPRODUCT(AY284:BG284, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AX555)=SUM($11:$11)-1, AY500+SUMPRODUCT(AZ284:BH284, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AY555)=SUM($11:$11)-1, AZ500+SUMPRODUCT(BA284:BI284, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:AZ555)=SUM($11:$11)-1, BA500+SUMPRODUCT(BB284:BJ284, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BA555)=SUM($11:$11)-1, BB500+SUMPRODUCT(BC284:BK284, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BB555)=SUM($11:$11)-1, BC500+SUMPRODUCT(BD284:BL284, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BC555)=SUM($11:$11)-1, BD500+SUMPRODUCT(BE284:BM284, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BD555)=SUM($11:$11)-1, BE500+SUMPRODUCT(BF284:BN284, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BE555)=SUM($11:$11)-1, BF500+SUMPRODUCT(BG284:BO284, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BF555)=SUM($11:$11)-1, BG500+SUMPRODUCT(BH284:BP284, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BG555)=SUM($11:$11)-1, BH500+SUMPRODUCT(BI284:BQ284, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BH555)=SUM($11:$11)-1, BI500+SUMPRODUCT(BJ284:BR284, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BI555)=SUM($11:$11)-1, BJ500+SUMPRODUCT(BK284:BS284, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BJ555)=SUM($11:$11)-1, BK500+SUMPRODUCT(BL284:BT284, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BK555)=SUM($11:$11)-1, BL500+SUMPRODUCT(BM284:BU284, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BL555)=SUM($11:$11)-1, BM500+SUMPRODUCT(BN284:BV284, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BM555)=SUM($11:$11)-1, BN500+SUMPRODUCT(BO284:BW284, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BN555)=SUM($11:$11)-1, BO500+SUMPRODUCT(BP284:BX284, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BO555)=SUM($11:$11)-1, BP500+SUMPRODUCT(BQ284:BY284, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BP555)=SUM($11:$11)-1, BQ500+SUMPRODUCT(BR284:BZ284, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BQ555)=SUM($11:$11)-1, BR500+SUMPRODUCT(BS284:CA284, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BR555)=SUM($11:$11)-1, BS500+SUMPRODUCT(BT284:CB284, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BS555)=SUM($11:$11)-1, BT500+SUMPRODUCT(BU284:CC284, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BT555)=SUM($11:$11)-1, BU500+SUMPRODUCT(BV284:CD284, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BU555)=SUM($11:$11)-1, BV500+SUMPRODUCT(BW284:CE284, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BV555)=SUM($11:$11)-1, BW500+SUMPRODUCT(BX284:CF284, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BW555)=SUM($11:$11)-1, BX500+SUMPRODUCT(BY284:CG284, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BX555)=SUM($11:$11)-1, BY500+SUMPRODUCT(BZ284:CH284, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BY555)=SUM($11:$11)-1, BZ500+SUMPRODUCT(CA284:CI284, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:BZ555)=SUM($11:$11)-1, CA500+SUMPRODUCT(CB284:CJ284, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G555:CA555)=SUM($11:$11)-1, CB500+SUMPRODUCT(CC284:CK284, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G556:G556)=SUM($11:$11)-1, H501+SUMPRODUCT(I285:Q285, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:H556)=SUM($11:$11)-1, I501+SUMPRODUCT(J285:R285, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:I556)=SUM($11:$11)-1, J501+SUMPRODUCT(K285:S285, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:J556)=SUM($11:$11)-1, K501+SUMPRODUCT(L285:T285, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:K556)=SUM($11:$11)-1, L501+SUMPRODUCT(M285:U285, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:L556)=SUM($11:$11)-1, M501+SUMPRODUCT(N285:V285, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:M556)=SUM($11:$11)-1, N501+SUMPRODUCT(O285:W285, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:N556)=SUM($11:$11)-1, O501+SUMPRODUCT(P285:X285, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:O556)=SUM($11:$11)-1, P501+SUMPRODUCT(Q285:Y285, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:P556)=SUM($11:$11)-1, Q501+SUMPRODUCT(R285:Z285, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:Q556)=SUM($11:$11)-1, R501+SUMPRODUCT(S285:AA285, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:R556)=SUM($11:$11)-1, S501+SUMPRODUCT(T285:AB285, 1/T$15:AB$15)*S$15, \"\")","v":0},{"$f":"IF(COUNTA($G556:S556)=SUM($11:$11)-1, T501+SUMPRODUCT(U285:AC285, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:T556)=SUM($11:$11)-1, U501+SUMPRODUCT(V285:AD285, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:U556)=SUM($11:$11)-1, V501+SUMPRODUCT(W285:AE285, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:V556)=SUM($11:$11)-1, W501+SUMPRODUCT(X285:AF285, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:W556)=SUM($11:$11)-1, X501+SUMPRODUCT(Y285:AG285, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:X556)=SUM($11:$11)-1, Y501+SUMPRODUCT(Z285:AH285, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:Y556)=SUM($11:$11)-1, Z501+SUMPRODUCT(AA285:AI285, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:Z556)=SUM($11:$11)-1, AA501+SUMPRODUCT(AB285:AJ285, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AA556)=SUM($11:$11)-1, AB501+SUMPRODUCT(AC285:AK285, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AB556)=SUM($11:$11)-1, AC501+SUMPRODUCT(AD285:AL285, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AC556)=SUM($11:$11)-1, AD501+SUMPRODUCT(AE285:AM285, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AD556)=SUM($11:$11)-1, AE501+SUMPRODUCT(AF285:AN285, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AE556)=SUM($11:$11)-1, AF501+SUMPRODUCT(AG285:AO285, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AF556)=SUM($11:$11)-1, AG501+SUMPRODUCT(AH285:AP285, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AG556)=SUM($11:$11)-1, AH501+SUMPRODUCT(AI285:AQ285, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AH556)=SUM($11:$11)-1, AI501+SUMPRODUCT(AJ285:AR285, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AI556)=SUM($11:$11)-1, AJ501+SUMPRODUCT(AK285:AS285, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AJ556)=SUM($11:$11)-1, AK501+SUMPRODUCT(AL285:AT285, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AK556)=SUM($11:$11)-1, AL501+SUMPRODUCT(AM285:AU285, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AL556)=SUM($11:$11)-1, AM501+SUMPRODUCT(AN285:AV285, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AM556)=SUM($11:$11)-1, AN501+SUMPRODUCT(AO285:AW285, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AN556)=SUM($11:$11)-1, AO501+SUMPRODUCT(AP285:AX285, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AO556)=SUM($11:$11)-1, AP501+SUMPRODUCT(AQ285:AY285, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AP556)=SUM($11:$11)-1, AQ501+SUMPRODUCT(AR285:AZ285, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AQ556)=SUM($11:$11)-1, AR501+SUMPRODUCT(AS285:BA285, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AR556)=SUM($11:$11)-1, AS501+SUMPRODUCT(AT285:BB285, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AS556)=SUM($11:$11)-1, AT501+SUMPRODUCT(AU285:BC285, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AT556)=SUM($11:$11)-1, AU501+SUMPRODUCT(AV285:BD285, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AU556)=SUM($11:$11)-1, AV501+SUMPRODUCT(AW285:BE285, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AV556)=SUM($11:$11)-1, AW501+SUMPRODUCT(AX285:BF285, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AW556)=SUM($11:$11)-1, AX501+SUMPRODUCT(AY285:BG285, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AX556)=SUM($11:$11)-1, AY501+SUMPRODUCT(AZ285:BH285, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AY556)=SUM($11:$11)-1, AZ501+SUMPRODUCT(BA285:BI285, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:AZ556)=SUM($11:$11)-1, BA501+SUMPRODUCT(BB285:BJ285, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BA556)=SUM($11:$11)-1, BB501+SUMPRODUCT(BC285:BK285, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BB556)=SUM($11:$11)-1, BC501+SUMPRODUCT(BD285:BL285, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BC556)=SUM($11:$11)-1, BD501+SUMPRODUCT(BE285:BM285, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BD556)=SUM($11:$11)-1, BE501+SUMPRODUCT(BF285:BN285, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BE556)=SUM($11:$11)-1, BF501+SUMPRODUCT(BG285:BO285, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BF556)=SUM($11:$11)-1, BG501+SUMPRODUCT(BH285:BP285, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BG556)=SUM($11:$11)-1, BH501+SUMPRODUCT(BI285:BQ285, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BH556)=SUM($11:$11)-1, BI501+SUMPRODUCT(BJ285:BR285, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BI556)=SUM($11:$11)-1, BJ501+SUMPRODUCT(BK285:BS285, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BJ556)=SUM($11:$11)-1, BK501+SUMPRODUCT(BL285:BT285, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BK556)=SUM($11:$11)-1, BL501+SUMPRODUCT(BM285:BU285, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BL556)=SUM($11:$11)-1, BM501+SUMPRODUCT(BN285:BV285, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BM556)=SUM($11:$11)-1, BN501+SUMPRODUCT(BO285:BW285, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BN556)=SUM($11:$11)-1, BO501+SUMPRODUCT(BP285:BX285, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BO556)=SUM($11:$11)-1, BP501+SUMPRODUCT(BQ285:BY285, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BP556)=SUM($11:$11)-1, BQ501+SUMPRODUCT(BR285:BZ285, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BQ556)=SUM($11:$11)-1, BR501+SUMPRODUCT(BS285:CA285, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BR556)=SUM($11:$11)-1, BS501+SUMPRODUCT(BT285:CB285, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BS556)=SUM($11:$11)-1, BT501+SUMPRODUCT(BU285:CC285, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BT556)=SUM($11:$11)-1, BU501+SUMPRODUCT(BV285:CD285, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BU556)=SUM($11:$11)-1, BV501+SUMPRODUCT(BW285:CE285, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BV556)=SUM($11:$11)-1, BW501+SUMPRODUCT(BX285:CF285, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BW556)=SUM($11:$11)-1, BX501+SUMPRODUCT(BY285:CG285, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BX556)=SUM($11:$11)-1, BY501+SUMPRODUCT(BZ285:CH285, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BY556)=SUM($11:$11)-1, BZ501+SUMPRODUCT(CA285:CI285, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:BZ556)=SUM($11:$11)-1, CA501+SUMPRODUCT(CB285:CJ285, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G556:CA556)=SUM($11:$11)-1, CB501+SUMPRODUCT(CC285:CK285, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G557:G557)=SUM($11:$11)-1, H502+SUMPRODUCT(I286:Q286, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:H557)=SUM($11:$11)-1, I502+SUMPRODUCT(J286:R286, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:I557)=SUM($11:$11)-1, J502+SUMPRODUCT(K286:S286, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:J557)=SUM($11:$11)-1, K502+SUMPRODUCT(L286:T286, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:K557)=SUM($11:$11)-1, L502+SUMPRODUCT(M286:U286, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:L557)=SUM($11:$11)-1, M502+SUMPRODUCT(N286:V286, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:M557)=SUM($11:$11)-1, N502+SUMPRODUCT(O286:W286, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:N557)=SUM($11:$11)-1, O502+SUMPRODUCT(P286:X286, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:O557)=SUM($11:$11)-1, P502+SUMPRODUCT(Q286:Y286, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:P557)=SUM($11:$11)-1, Q502+SUMPRODUCT(R286:Z286, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:Q557)=SUM($11:$11)-1, R502+SUMPRODUCT(S286:AA286, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:R557)=SUM($11:$11)-1, S502+SUMPRODUCT(T286:AB286, 1/T$15:AB$15)*S$15, \"\")","v":0},{"$f":"IF(COUNTA($G557:S557)=SUM($11:$11)-1, T502+SUMPRODUCT(U286:AC286, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:T557)=SUM($11:$11)-1, U502+SUMPRODUCT(V286:AD286, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:U557)=SUM($11:$11)-1, V502+SUMPRODUCT(W286:AE286, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:V557)=SUM($11:$11)-1, W502+SUMPRODUCT(X286:AF286, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:W557)=SUM($11:$11)-1, X502+SUMPRODUCT(Y286:AG286, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:X557)=SUM($11:$11)-1, Y502+SUMPRODUCT(Z286:AH286, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:Y557)=SUM($11:$11)-1, Z502+SUMPRODUCT(AA286:AI286, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:Z557)=SUM($11:$11)-1, AA502+SUMPRODUCT(AB286:AJ286, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AA557)=SUM($11:$11)-1, AB502+SUMPRODUCT(AC286:AK286, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AB557)=SUM($11:$11)-1, AC502+SUMPRODUCT(AD286:AL286, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AC557)=SUM($11:$11)-1, AD502+SUMPRODUCT(AE286:AM286, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AD557)=SUM($11:$11)-1, AE502+SUMPRODUCT(AF286:AN286, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AE557)=SUM($11:$11)-1, AF502+SUMPRODUCT(AG286:AO286, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AF557)=SUM($11:$11)-1, AG502+SUMPRODUCT(AH286:AP286, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AG557)=SUM($11:$11)-1, AH502+SUMPRODUCT(AI286:AQ286, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AH557)=SUM($11:$11)-1, AI502+SUMPRODUCT(AJ286:AR286, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AI557)=SUM($11:$11)-1, AJ502+SUMPRODUCT(AK286:AS286, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AJ557)=SUM($11:$11)-1, AK502+SUMPRODUCT(AL286:AT286, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AK557)=SUM($11:$11)-1, AL502+SUMPRODUCT(AM286:AU286, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AL557)=SUM($11:$11)-1, AM502+SUMPRODUCT(AN286:AV286, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AM557)=SUM($11:$11)-1, AN502+SUMPRODUCT(AO286:AW286, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AN557)=SUM($11:$11)-1, AO502+SUMPRODUCT(AP286:AX286, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AO557)=SUM($11:$11)-1, AP502+SUMPRODUCT(AQ286:AY286, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AP557)=SUM($11:$11)-1, AQ502+SUMPRODUCT(AR286:AZ286, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AQ557)=SUM($11:$11)-1, AR502+SUMPRODUCT(AS286:BA286, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AR557)=SUM($11:$11)-1, AS502+SUMPRODUCT(AT286:BB286, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AS557)=SUM($11:$11)-1, AT502+SUMPRODUCT(AU286:BC286, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AT557)=SUM($11:$11)-1, AU502+SUMPRODUCT(AV286:BD286, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AU557)=SUM($11:$11)-1, AV502+SUMPRODUCT(AW286:BE286, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AV557)=SUM($11:$11)-1, AW502+SUMPRODUCT(AX286:BF286, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AW557)=SUM($11:$11)-1, AX502+SUMPRODUCT(AY286:BG286, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AX557)=SUM($11:$11)-1, AY502+SUMPRODUCT(AZ286:BH286, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AY557)=SUM($11:$11)-1, AZ502+SUMPRODUCT(BA286:BI286, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:AZ557)=SUM($11:$11)-1, BA502+SUMPRODUCT(BB286:BJ286, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BA557)=SUM($11:$11)-1, BB502+SUMPRODUCT(BC286:BK286, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BB557)=SUM($11:$11)-1, BC502+SUMPRODUCT(BD286:BL286, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BC557)=SUM($11:$11)-1, BD502+SUMPRODUCT(BE286:BM286, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BD557)=SUM($11:$11)-1, BE502+SUMPRODUCT(BF286:BN286, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BE557)=SUM($11:$11)-1, BF502+SUMPRODUCT(BG286:BO286, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BF557)=SUM($11:$11)-1, BG502+SUMPRODUCT(BH286:BP286, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BG557)=SUM($11:$11)-1, BH502+SUMPRODUCT(BI286:BQ286, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BH557)=SUM($11:$11)-1, BI502+SUMPRODUCT(BJ286:BR286, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BI557)=SUM($11:$11)-1, BJ502+SUMPRODUCT(BK286:BS286, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BJ557)=SUM($11:$11)-1, BK502+SUMPRODUCT(BL286:BT286, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BK557)=SUM($11:$11)-1, BL502+SUMPRODUCT(BM286:BU286, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BL557)=SUM($11:$11)-1, BM502+SUMPRODUCT(BN286:BV286, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BM557)=SUM($11:$11)-1, BN502+SUMPRODUCT(BO286:BW286, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BN557)=SUM($11:$11)-1, BO502+SUMPRODUCT(BP286:BX286, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BO557)=SUM($11:$11)-1, BP502+SUMPRODUCT(BQ286:BY286, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BP557)=SUM($11:$11)-1, BQ502+SUMPRODUCT(BR286:BZ286, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BQ557)=SUM($11:$11)-1, BR502+SUMPRODUCT(BS286:CA286, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BR557)=SUM($11:$11)-1, BS502+SUMPRODUCT(BT286:CB286, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BS557)=SUM($11:$11)-1, BT502+SUMPRODUCT(BU286:CC286, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BT557)=SUM($11:$11)-1, BU502+SUMPRODUCT(BV286:CD286, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BU557)=SUM($11:$11)-1, BV502+SUMPRODUCT(BW286:CE286, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BV557)=SUM($11:$11)-1, BW502+SUMPRODUCT(BX286:CF286, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BW557)=SUM($11:$11)-1, BX502+SUMPRODUCT(BY286:CG286, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BX557)=SUM($11:$11)-1, BY502+SUMPRODUCT(BZ286:CH286, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BY557)=SUM($11:$11)-1, BZ502+SUMPRODUCT(CA286:CI286, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:BZ557)=SUM($11:$11)-1, CA502+SUMPRODUCT(CB286:CJ286, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G557:CA557)=SUM($11:$11)-1, CB502+SUMPRODUCT(CC286:CK286, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G558:G558)=SUM($11:$11)-1, H503+SUMPRODUCT(I287:Q287, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:H558)=SUM($11:$11)-1, I503+SUMPRODUCT(J287:R287, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:I558)=SUM($11:$11)-1, J503+SUMPRODUCT(K287:S287, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:J558)=SUM($11:$11)-1, K503+SUMPRODUCT(L287:T287, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:K558)=SUM($11:$11)-1, L503+SUMPRODUCT(M287:U287, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:L558)=SUM($11:$11)-1, M503+SUMPRODUCT(N287:V287, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:M558)=SUM($11:$11)-1, N503+SUMPRODUCT(O287:W287, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:N558)=SUM($11:$11)-1, O503+SUMPRODUCT(P287:X287, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:O558)=SUM($11:$11)-1, P503+SUMPRODUCT(Q287:Y287, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:P558)=SUM($11:$11)-1, Q503+SUMPRODUCT(R287:Z287, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:Q558)=SUM($11:$11)-1, R503+SUMPRODUCT(S287:AA287, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:R558)=SUM($11:$11)-1, S503+SUMPRODUCT(T287:AB287, 1/T$15:AB$15)*S$15, \"\")","v":0},{"$f":"IF(COUNTA($G558:S558)=SUM($11:$11)-1, T503+SUMPRODUCT(U287:AC287, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:T558)=SUM($11:$11)-1, U503+SUMPRODUCT(V287:AD287, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:U558)=SUM($11:$11)-1, V503+SUMPRODUCT(W287:AE287, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:V558)=SUM($11:$11)-1, W503+SUMPRODUCT(X287:AF287, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:W558)=SUM($11:$11)-1, X503+SUMPRODUCT(Y287:AG287, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:X558)=SUM($11:$11)-1, Y503+SUMPRODUCT(Z287:AH287, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:Y558)=SUM($11:$11)-1, Z503+SUMPRODUCT(AA287:AI287, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:Z558)=SUM($11:$11)-1, AA503+SUMPRODUCT(AB287:AJ287, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AA558)=SUM($11:$11)-1, AB503+SUMPRODUCT(AC287:AK287, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AB558)=SUM($11:$11)-1, AC503+SUMPRODUCT(AD287:AL287, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AC558)=SUM($11:$11)-1, AD503+SUMPRODUCT(AE287:AM287, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AD558)=SUM($11:$11)-1, AE503+SUMPRODUCT(AF287:AN287, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AE558)=SUM($11:$11)-1, AF503+SUMPRODUCT(AG287:AO287, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AF558)=SUM($11:$11)-1, AG503+SUMPRODUCT(AH287:AP287, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AG558)=SUM($11:$11)-1, AH503+SUMPRODUCT(AI287:AQ287, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AH558)=SUM($11:$11)-1, AI503+SUMPRODUCT(AJ287:AR287, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AI558)=SUM($11:$11)-1, AJ503+SUMPRODUCT(AK287:AS287, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AJ558)=SUM($11:$11)-1, AK503+SUMPRODUCT(AL287:AT287, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AK558)=SUM($11:$11)-1, AL503+SUMPRODUCT(AM287:AU287, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AL558)=SUM($11:$11)-1, AM503+SUMPRODUCT(AN287:AV287, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AM558)=SUM($11:$11)-1, AN503+SUMPRODUCT(AO287:AW287, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AN558)=SUM($11:$11)-1, AO503+SUMPRODUCT(AP287:AX287, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AO558)=SUM($11:$11)-1, AP503+SUMPRODUCT(AQ287:AY287, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AP558)=SUM($11:$11)-1, AQ503+SUMPRODUCT(AR287:AZ287, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AQ558)=SUM($11:$11)-1, AR503+SUMPRODUCT(AS287:BA287, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AR558)=SUM($11:$11)-1, AS503+SUMPRODUCT(AT287:BB287, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AS558)=SUM($11:$11)-1, AT503+SUMPRODUCT(AU287:BC287, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AT558)=SUM($11:$11)-1, AU503+SUMPRODUCT(AV287:BD287, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AU558)=SUM($11:$11)-1, AV503+SUMPRODUCT(AW287:BE287, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AV558)=SUM($11:$11)-1, AW503+SUMPRODUCT(AX287:BF287, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AW558)=SUM($11:$11)-1, AX503+SUMPRODUCT(AY287:BG287, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AX558)=SUM($11:$11)-1, AY503+SUMPRODUCT(AZ287:BH287, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AY558)=SUM($11:$11)-1, AZ503+SUMPRODUCT(BA287:BI287, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:AZ558)=SUM($11:$11)-1, BA503+SUMPRODUCT(BB287:BJ287, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BA558)=SUM($11:$11)-1, BB503+SUMPRODUCT(BC287:BK287, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BB558)=SUM($11:$11)-1, BC503+SUMPRODUCT(BD287:BL287, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BC558)=SUM($11:$11)-1, BD503+SUMPRODUCT(BE287:BM287, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BD558)=SUM($11:$11)-1, BE503+SUMPRODUCT(BF287:BN287, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BE558)=SUM($11:$11)-1, BF503+SUMPRODUCT(BG287:BO287, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BF558)=SUM($11:$11)-1, BG503+SUMPRODUCT(BH287:BP287, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BG558)=SUM($11:$11)-1, BH503+SUMPRODUCT(BI287:BQ287, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BH558)=SUM($11:$11)-1, BI503+SUMPRODUCT(BJ287:BR287, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BI558)=SUM($11:$11)-1, BJ503+SUMPRODUCT(BK287:BS287, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BJ558)=SUM($11:$11)-1, BK503+SUMPRODUCT(BL287:BT287, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BK558)=SUM($11:$11)-1, BL503+SUMPRODUCT(BM287:BU287, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BL558)=SUM($11:$11)-1, BM503+SUMPRODUCT(BN287:BV287, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BM558)=SUM($11:$11)-1, BN503+SUMPRODUCT(BO287:BW287, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BN558)=SUM($11:$11)-1, BO503+SUMPRODUCT(BP287:BX287, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BO558)=SUM($11:$11)-1, BP503+SUMPRODUCT(BQ287:BY287, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BP558)=SUM($11:$11)-1, BQ503+SUMPRODUCT(BR287:BZ287, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BQ558)=SUM($11:$11)-1, BR503+SUMPRODUCT(BS287:CA287, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BR558)=SUM($11:$11)-1, BS503+SUMPRODUCT(BT287:CB287, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BS558)=SUM($11:$11)-1, BT503+SUMPRODUCT(BU287:CC287, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BT558)=SUM($11:$11)-1, BU503+SUMPRODUCT(BV287:CD287, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BU558)=SUM($11:$11)-1, BV503+SUMPRODUCT(BW287:CE287, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BV558)=SUM($11:$11)-1, BW503+SUMPRODUCT(BX287:CF287, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BW558)=SUM($11:$11)-1, BX503+SUMPRODUCT(BY287:CG287, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BX558)=SUM($11:$11)-1, BY503+SUMPRODUCT(BZ287:CH287, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BY558)=SUM($11:$11)-1, BZ503+SUMPRODUCT(CA287:CI287, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:BZ558)=SUM($11:$11)-1, CA503+SUMPRODUCT(CB287:CJ287, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G558:CA558)=SUM($11:$11)-1, CB503+SUMPRODUCT(CC287:CK287, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,"Buildings",null,null,{"$f":"IF(COUNTA($G559:G559)=SUM($11:$11)-1, H504+SUMPRODUCT(I288:Q288, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:H559)=SUM($11:$11)-1, I504+SUMPRODUCT(J288:R288, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:I559)=SUM($11:$11)-1, J504+SUMPRODUCT(K288:S288, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:J559)=SUM($11:$11)-1, K504+SUMPRODUCT(L288:T288, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:K559)=SUM($11:$11)-1, L504+SUMPRODUCT(M288:U288, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:L559)=SUM($11:$11)-1, M504+SUMPRODUCT(N288:V288, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:M559)=SUM($11:$11)-1, N504+SUMPRODUCT(O288:W288, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:N559)=SUM($11:$11)-1, O504+SUMPRODUCT(P288:X288, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:O559)=SUM($11:$11)-1, P504+SUMPRODUCT(Q288:Y288, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:P559)=SUM($11:$11)-1, Q504+SUMPRODUCT(R288:Z288, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:Q559)=SUM($11:$11)-1, R504+SUMPRODUCT(S288:AA288, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:R559)=SUM($11:$11)-1, S504+SUMPRODUCT(T288:AB288, 1/T$15:AB$15)*S$15, \"\")","v":-0.86132411640862228},{"$f":"IF(COUNTA($G559:S559)=SUM($11:$11)-1, T504+SUMPRODUCT(U288:AC288, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:T559)=SUM($11:$11)-1, U504+SUMPRODUCT(V288:AD288, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:U559)=SUM($11:$11)-1, V504+SUMPRODUCT(W288:AE288, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:V559)=SUM($11:$11)-1, W504+SUMPRODUCT(X288:AF288, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:W559)=SUM($11:$11)-1, X504+SUMPRODUCT(Y288:AG288, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:X559)=SUM($11:$11)-1, Y504+SUMPRODUCT(Z288:AH288, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:Y559)=SUM($11:$11)-1, Z504+SUMPRODUCT(AA288:AI288, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:Z559)=SUM($11:$11)-1, AA504+SUMPRODUCT(AB288:AJ288, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AA559)=SUM($11:$11)-1, AB504+SUMPRODUCT(AC288:AK288, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AB559)=SUM($11:$11)-1, AC504+SUMPRODUCT(AD288:AL288, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AC559)=SUM($11:$11)-1, AD504+SUMPRODUCT(AE288:AM288, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AD559)=SUM($11:$11)-1, AE504+SUMPRODUCT(AF288:AN288, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AE559)=SUM($11:$11)-1, AF504+SUMPRODUCT(AG288:AO288, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AF559)=SUM($11:$11)-1, AG504+SUMPRODUCT(AH288:AP288, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AG559)=SUM($11:$11)-1, AH504+SUMPRODUCT(AI288:AQ288, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AH559)=SUM($11:$11)-1, AI504+SUMPRODUCT(AJ288:AR288, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AI559)=SUM($11:$11)-1, AJ504+SUMPRODUCT(AK288:AS288, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AJ559)=SUM($11:$11)-1, AK504+SUMPRODUCT(AL288:AT288, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AK559)=SUM($11:$11)-1, AL504+SUMPRODUCT(AM288:AU288, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AL559)=SUM($11:$11)-1, AM504+SUMPRODUCT(AN288:AV288, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AM559)=SUM($11:$11)-1, AN504+SUMPRODUCT(AO288:AW288, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AN559)=SUM($11:$11)-1, AO504+SUMPRODUCT(AP288:AX288, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AO559)=SUM($11:$11)-1, AP504+SUMPRODUCT(AQ288:AY288, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AP559)=SUM($11:$11)-1, AQ504+SUMPRODUCT(AR288:AZ288, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AQ559)=SUM($11:$11)-1, AR504+SUMPRODUCT(AS288:BA288, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AR559)=SUM($11:$11)-1, AS504+SUMPRODUCT(AT288:BB288, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AS559)=SUM($11:$11)-1, AT504+SUMPRODUCT(AU288:BC288, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AT559)=SUM($11:$11)-1, AU504+SUMPRODUCT(AV288:BD288, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AU559)=SUM($11:$11)-1, AV504+SUMPRODUCT(AW288:BE288, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AV559)=SUM($11:$11)-1, AW504+SUMPRODUCT(AX288:BF288, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AW559)=SUM($11:$11)-1, AX504+SUMPRODUCT(AY288:BG288, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AX559)=SUM($11:$11)-1, AY504+SUMPRODUCT(AZ288:BH288, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AY559)=SUM($11:$11)-1, AZ504+SUMPRODUCT(BA288:BI288, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:AZ559)=SUM($11:$11)-1, BA504+SUMPRODUCT(BB288:BJ288, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BA559)=SUM($11:$11)-1, BB504+SUMPRODUCT(BC288:BK288, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BB559)=SUM($11:$11)-1, BC504+SUMPRODUCT(BD288:BL288, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BC559)=SUM($11:$11)-1, BD504+SUMPRODUCT(BE288:BM288, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BD559)=SUM($11:$11)-1, BE504+SUMPRODUCT(BF288:BN288, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BE559)=SUM($11:$11)-1, BF504+SUMPRODUCT(BG288:BO288, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BF559)=SUM($11:$11)-1, BG504+SUMPRODUCT(BH288:BP288, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BG559)=SUM($11:$11)-1, BH504+SUMPRODUCT(BI288:BQ288, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BH559)=SUM($11:$11)-1, BI504+SUMPRODUCT(BJ288:BR288, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BI559)=SUM($11:$11)-1, BJ504+SUMPRODUCT(BK288:BS288, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BJ559)=SUM($11:$11)-1, BK504+SUMPRODUCT(BL288:BT288, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BK559)=SUM($11:$11)-1, BL504+SUMPRODUCT(BM288:BU288, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BL559)=SUM($11:$11)-1, BM504+SUMPRODUCT(BN288:BV288, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BM559)=SUM($11:$11)-1, BN504+SUMPRODUCT(BO288:BW288, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BN559)=SUM($11:$11)-1, BO504+SUMPRODUCT(BP288:BX288, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BO559)=SUM($11:$11)-1, BP504+SUMPRODUCT(BQ288:BY288, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BP559)=SUM($11:$11)-1, BQ504+SUMPRODUCT(BR288:BZ288, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BQ559)=SUM($11:$11)-1, BR504+SUMPRODUCT(BS288:CA288, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BR559)=SUM($11:$11)-1, BS504+SUMPRODUCT(BT288:CB288, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BS559)=SUM($11:$11)-1, BT504+SUMPRODUCT(BU288:CC288, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BT559)=SUM($11:$11)-1, BU504+SUMPRODUCT(BV288:CD288, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BU559)=SUM($11:$11)-1, BV504+SUMPRODUCT(BW288:CE288, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BV559)=SUM($11:$11)-1, BW504+SUMPRODUCT(BX288:CF288, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BW559)=SUM($11:$11)-1, BX504+SUMPRODUCT(BY288:CG288, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BX559)=SUM($11:$11)-1, BY504+SUMPRODUCT(BZ288:CH288, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BY559)=SUM($11:$11)-1, BZ504+SUMPRODUCT(CA288:CI288, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:BZ559)=SUM($11:$11)-1, CA504+SUMPRODUCT(CB288:CJ288, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G559:CA559)=SUM($11:$11)-1, CB504+SUMPRODUCT(CC288:CK288, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,"Equity raising costs",null,null,{"$f":"IF(COUNTA($G560:G560)=SUM($11:$11)-1, H505+SUMPRODUCT(I289:Q289, 1/I$15:Q$15)*H$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:H560)=SUM($11:$11)-1, I505+SUMPRODUCT(J289:R289, 1/J$15:R$15)*I$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:I560)=SUM($11:$11)-1, J505+SUMPRODUCT(K289:S289, 1/K$15:S$15)*J$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:J560)=SUM($11:$11)-1, K505+SUMPRODUCT(L289:T289, 1/L$15:T$15)*K$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:K560)=SUM($11:$11)-1, L505+SUMPRODUCT(M289:U289, 1/M$15:U$15)*L$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:L560)=SUM($11:$11)-1, M505+SUMPRODUCT(N289:V289, 1/N$15:V$15)*M$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:M560)=SUM($11:$11)-1, N505+SUMPRODUCT(O289:W289, 1/O$15:W$15)*N$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:N560)=SUM($11:$11)-1, O505+SUMPRODUCT(P289:X289, 1/P$15:X$15)*O$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:O560)=SUM($11:$11)-1, P505+SUMPRODUCT(Q289:Y289, 1/Q$15:Y$15)*P$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:P560)=SUM($11:$11)-1, Q505+SUMPRODUCT(R289:Z289, 1/R$15:Z$15)*Q$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:Q560)=SUM($11:$11)-1, R505+SUMPRODUCT(S289:AA289, 1/S$15:AA$15)*R$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:R560)=SUM($11:$11)-1, S505+SUMPRODUCT(T289:AB289, 1/T$15:AB$15)*S$15, \"\")","v":1.4768592579796913},{"$f":"IF(COUNTA($G560:S560)=SUM($11:$11)-1, T505+SUMPRODUCT(U289:AC289, 1/U$15:AC$15)*T$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:T560)=SUM($11:$11)-1, U505+SUMPRODUCT(V289:AD289, 1/V$15:AD$15)*U$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:U560)=SUM($11:$11)-1, V505+SUMPRODUCT(W289:AE289, 1/W$15:AE$15)*V$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:V560)=SUM($11:$11)-1, W505+SUMPRODUCT(X289:AF289, 1/X$15:AF$15)*W$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:W560)=SUM($11:$11)-1, X505+SUMPRODUCT(Y289:AG289, 1/Y$15:AG$15)*X$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:X560)=SUM($11:$11)-1, Y505+SUMPRODUCT(Z289:AH289, 1/Z$15:AH$15)*Y$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:Y560)=SUM($11:$11)-1, Z505+SUMPRODUCT(AA289:AI289, 1/AA$15:AI$15)*Z$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:Z560)=SUM($11:$11)-1, AA505+SUMPRODUCT(AB289:AJ289, 1/AB$15:AJ$15)*AA$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AA560)=SUM($11:$11)-1, AB505+SUMPRODUCT(AC289:AK289, 1/AC$15:AK$15)*AB$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AB560)=SUM($11:$11)-1, AC505+SUMPRODUCT(AD289:AL289, 1/AD$15:AL$15)*AC$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AC560)=SUM($11:$11)-1, AD505+SUMPRODUCT(AE289:AM289, 1/AE$15:AM$15)*AD$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AD560)=SUM($11:$11)-1, AE505+SUMPRODUCT(AF289:AN289, 1/AF$15:AN$15)*AE$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AE560)=SUM($11:$11)-1, AF505+SUMPRODUCT(AG289:AO289, 1/AG$15:AO$15)*AF$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AF560)=SUM($11:$11)-1, AG505+SUMPRODUCT(AH289:AP289, 1/AH$15:AP$15)*AG$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AG560)=SUM($11:$11)-1, AH505+SUMPRODUCT(AI289:AQ289, 1/AI$15:AQ$15)*AH$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AH560)=SUM($11:$11)-1, AI505+SUMPRODUCT(AJ289:AR289, 1/AJ$15:AR$15)*AI$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AI560)=SUM($11:$11)-1, AJ505+SUMPRODUCT(AK289:AS289, 1/AK$15:AS$15)*AJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AJ560)=SUM($11:$11)-1, AK505+SUMPRODUCT(AL289:AT289, 1/AL$15:AT$15)*AK$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AK560)=SUM($11:$11)-1, AL505+SUMPRODUCT(AM289:AU289, 1/AM$15:AU$15)*AL$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AL560)=SUM($11:$11)-1, AM505+SUMPRODUCT(AN289:AV289, 1/AN$15:AV$15)*AM$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AM560)=SUM($11:$11)-1, AN505+SUMPRODUCT(AO289:AW289, 1/AO$15:AW$15)*AN$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AN560)=SUM($11:$11)-1, AO505+SUMPRODUCT(AP289:AX289, 1/AP$15:AX$15)*AO$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AO560)=SUM($11:$11)-1, AP505+SUMPRODUCT(AQ289:AY289, 1/AQ$15:AY$15)*AP$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AP560)=SUM($11:$11)-1, AQ505+SUMPRODUCT(AR289:AZ289, 1/AR$15:AZ$15)*AQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AQ560)=SUM($11:$11)-1, AR505+SUMPRODUCT(AS289:BA289, 1/AS$15:BA$15)*AR$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AR560)=SUM($11:$11)-1, AS505+SUMPRODUCT(AT289:BB289, 1/AT$15:BB$15)*AS$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AS560)=SUM($11:$11)-1, AT505+SUMPRODUCT(AU289:BC289, 1/AU$15:BC$15)*AT$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AT560)=SUM($11:$11)-1, AU505+SUMPRODUCT(AV289:BD289, 1/AV$15:BD$15)*AU$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AU560)=SUM($11:$11)-1, AV505+SUMPRODUCT(AW289:BE289, 1/AW$15:BE$15)*AV$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AV560)=SUM($11:$11)-1, AW505+SUMPRODUCT(AX289:BF289, 1/AX$15:BF$15)*AW$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AW560)=SUM($11:$11)-1, AX505+SUMPRODUCT(AY289:BG289, 1/AY$15:BG$15)*AX$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AX560)=SUM($11:$11)-1, AY505+SUMPRODUCT(AZ289:BH289, 1/AZ$15:BH$15)*AY$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AY560)=SUM($11:$11)-1, AZ505+SUMPRODUCT(BA289:BI289, 1/BA$15:BI$15)*AZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:AZ560)=SUM($11:$11)-1, BA505+SUMPRODUCT(BB289:BJ289, 1/BB$15:BJ$15)*BA$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BA560)=SUM($11:$11)-1, BB505+SUMPRODUCT(BC289:BK289, 1/BC$15:BK$15)*BB$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BB560)=SUM($11:$11)-1, BC505+SUMPRODUCT(BD289:BL289, 1/BD$15:BL$15)*BC$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BC560)=SUM($11:$11)-1, BD505+SUMPRODUCT(BE289:BM289, 1/BE$15:BM$15)*BD$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BD560)=SUM($11:$11)-1, BE505+SUMPRODUCT(BF289:BN289, 1/BF$15:BN$15)*BE$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BE560)=SUM($11:$11)-1, BF505+SUMPRODUCT(BG289:BO289, 1/BG$15:BO$15)*BF$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BF560)=SUM($11:$11)-1, BG505+SUMPRODUCT(BH289:BP289, 1/BH$15:BP$15)*BG$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BG560)=SUM($11:$11)-1, BH505+SUMPRODUCT(BI289:BQ289, 1/BI$15:BQ$15)*BH$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BH560)=SUM($11:$11)-1, BI505+SUMPRODUCT(BJ289:BR289, 1/BJ$15:BR$15)*BI$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BI560)=SUM($11:$11)-1, BJ505+SUMPRODUCT(BK289:BS289, 1/BK$15:BS$15)*BJ$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BJ560)=SUM($11:$11)-1, BK505+SUMPRODUCT(BL289:BT289, 1/BL$15:BT$15)*BK$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BK560)=SUM($11:$11)-1, BL505+SUMPRODUCT(BM289:BU289, 1/BM$15:BU$15)*BL$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BL560)=SUM($11:$11)-1, BM505+SUMPRODUCT(BN289:BV289, 1/BN$15:BV$15)*BM$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BM560)=SUM($11:$11)-1, BN505+SUMPRODUCT(BO289:BW289, 1/BO$15:BW$15)*BN$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BN560)=SUM($11:$11)-1, BO505+SUMPRODUCT(BP289:BX289, 1/BP$15:BX$15)*BO$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BO560)=SUM($11:$11)-1, BP505+SUMPRODUCT(BQ289:BY289, 1/BQ$15:BY$15)*BP$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BP560)=SUM($11:$11)-1, BQ505+SUMPRODUCT(BR289:BZ289, 1/BR$15:BZ$15)*BQ$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BQ560)=SUM($11:$11)-1, BR505+SUMPRODUCT(BS289:CA289, 1/BS$15:CA$15)*BR$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BR560)=SUM($11:$11)-1, BS505+SUMPRODUCT(BT289:CB289, 1/BT$15:CB$15)*BS$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BS560)=SUM($11:$11)-1, BT505+SUMPRODUCT(BU289:CC289, 1/BU$15:CC$15)*BT$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BT560)=SUM($11:$11)-1, BU505+SUMPRODUCT(BV289:CD289, 1/BV$15:CD$15)*BU$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BU560)=SUM($11:$11)-1, BV505+SUMPRODUCT(BW289:CE289, 1/BW$15:CE$15)*BV$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BV560)=SUM($11:$11)-1, BW505+SUMPRODUCT(BX289:CF289, 1/BX$15:CF$15)*BW$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BW560)=SUM($11:$11)-1, BX505+SUMPRODUCT(BY289:CG289, 1/BY$15:CG$15)*BX$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BX560)=SUM($11:$11)-1, BY505+SUMPRODUCT(BZ289:CH289, 1/BZ$15:CH$15)*BY$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BY560)=SUM($11:$11)-1, BZ505+SUMPRODUCT(CA289:CI289, 1/CA$15:CI$15)*BZ$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:BZ560)=SUM($11:$11)-1, CA505+SUMPRODUCT(CB289:CJ289, 1/CB$15:CJ$15)*CA$15, \"\")","v":""},{"$f":"IF(COUNTA($G560:CA560)=SUM($11:$11)-1, CB505+SUMPRODUCT(CC289:CK289, 1/CC$15:CK$15)*CB$15, \"\")","v":""}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H$511:H$560)","v":0},{"$f":"SUM(I$511:I$560)","v":0},0,0,0,0,{"$f":"SUM(N$511:N$560)","v":0},0,0,0,0,2222.8013935757199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU$511:BU$560)","v":0},0,0,0,0,0,0,0]

{"sheet":"TAB input","index":2,"n_rows":495,"n_cols":81,"rows_kept":281,"cut":true,"hidden":false,"merged":[[15,4,16,4]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[null,null,null,null,{"$f":"IF('RAB input'!$F$8=$F$8, 'RAB input'!$F$8, $F$8) & \" - TAB input - Elec DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"TasNetworks D - TAB input - Elec DNSP RFM - Depreciation tracking module - version 1"},null,null,null,null,"Input cells in blue"]
[]
[null,null,null,null,"Year",{"$f":"IF(LEN($H$9)>4, CONCATENATE(LEFT($H$9, 4)-2 & \"-\" & IF(AND(RIGHT($H$9, 2)<\"12\", RIGHT($H$9, 2)>\"01\"), \"0\", \"\") & IF(RIGHT($H$9, 2)=\"00\", \"98\", IF(RIGHT($H$9, 2)=\"01\", \"99\", RIGHT($H$9, 2)-2))), $H$9-2)","v":"2009-10"},{"$f":"IF(LEN(F4)>4,CONCATENATE(LEFT(F4,4)+1&\"-\"&IF(RIGHT(F4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(F4, 2)=\"99\", \"00\", RIGHT(F4,2)+1)),F4+1)","v":"2010-11"},{"$f":"IF(LEN(G4)>4,CONCATENATE(LEFT(G4,4)+1&\"-\"&IF(RIGHT(G4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G4, 2)=\"99\", \"00\", RIGHT(G4,2)+1)),G4+1)","v":"2011-12"},"2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75",{"$f":"IF(LEN(BS4)>4,CONCATENATE(LEFT(BS4,4)+1&\"-\"&IF(RIGHT(BS4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BS4, 2)=\"99\", \"00\", RIGHT(BS4,2)+1)),BS4+1)","v":"2075-76"},"2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83",{"$f":"IF(LEN(CA4)>4,CONCATENATE(LEFT(CA4,4)+1&\"-\"&IF(RIGHT(CA4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CA4, 2)=\"99\", \"00\", RIGHT(CA4,2)+1)),CA4+1)","v":"2083-84"},{"$f":"IF(LEN(CB4)>4,CONCATENATE(LEFT(CB4,4)+1&\"-\"&IF(RIGHT(CB4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(CB4, 2)=\"99\", \"00\", RIGHT(CB4,2)+1)),CB4+1)","v":"2084-85"}]
[]
[null,null,null,"General information"]
[]
[null,null,null,null,"Business name",{"$f":"'RAB input'!$F$8","v":"TasNetworks D"}]
[null,null,null,null,"First regulatory year for tracking",null,null,"2011-12",{"$f":"IF(SUM($11:$11)=COUNTA($H$9:H$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:I$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:J$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:K$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:L$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:M$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:N$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:O$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:P$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Q$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:R$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:S$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:T$9), \"Input for next period\", \"\")","v":"Input for next period"},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:U$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:V$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:W$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:X$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Y$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Z$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AD$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AN$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AO$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AP$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AQ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AR$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AS$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AT$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AU$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AV$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AW$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AX$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AY$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AZ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BD$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BN$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BO$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BP$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BQ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BR$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BS$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BT$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BU$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BV$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BW$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BX$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BY$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BZ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CB$9), \"Input for next period\", \"\")","v":""}]
[null,null,null,null,"Regulatory period",null,null,"2011-12",{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(I$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(I$4, 'RAB input'!$4:$4, 0))), \"\")","v":"2012-17"},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(J$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(J$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(K$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(K$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(L$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(L$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(M$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(M$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(N$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(N$4, 'RAB input'!$4:$4, 0))), \"\")","v":"2017-19"},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(O$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(O$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(P$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(P$4, 'RAB input'!$4:$4, 0))), \"\")","v":"2019-24"},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(Q$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(Q$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(R$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(R$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(S$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(S$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(T$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(T$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(U$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(U$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(V$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(V$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(W$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(W$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(X$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(X$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(Y$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(Y$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(Z$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(Z$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AD$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AD$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AE$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AE$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AF$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AF$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AG$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AG$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AH$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AH$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AI$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AI$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AJ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AJ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AK$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AK$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AL$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AL$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AM$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AM$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AN$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AN$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AO$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AO$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AP$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AP$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AQ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AQ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AR$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AR$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AS$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AS$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AT$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AT$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AU$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AU$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AV$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AV$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AW$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AW$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AX$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AX$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AY$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AY$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AZ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AZ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BD$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BD$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BE$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BE$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BF$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BF$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BG$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BG$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BH$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BH$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BI$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BI$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BJ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BJ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BK$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BK$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BL$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BL$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BM$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BM$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BN$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BN$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BO$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BO$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BP$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BP$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BQ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BQ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BR$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BR$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BS$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BS$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BT$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BT$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BU$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BU$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BV$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BV$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BW$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BW$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BX$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BX$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BY$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BY$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BZ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BZ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(CA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(CA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(CB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(CB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(CC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(CC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""}]
[null,null,null,null,"Years in regulatory period",null,null,1,{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(I$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(I$4, 'RAB input'!$4:$4, 0))), \"\")","v":5},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(J$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(J$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(K$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(K$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(L$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(L$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(M$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(M$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(N$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(N$4, 'RAB input'!$4:$4, 0))), \"\")","v":2},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(O$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(O$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(P$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(P$4, 'RAB input'!$4:$4, 0))), \"\")","v":5},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(Q$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(Q$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(R$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(R$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(S$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(S$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(T$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(T$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(U$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(U$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(V$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(V$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(W$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(W$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(X$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(X$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(Y$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(Y$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(Z$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(Z$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AD$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AD$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AE$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AE$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AF$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AF$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AG$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AG$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AH$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AH$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AI$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AI$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AJ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AJ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AK$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AK$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AL$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AL$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AM$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AM$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AN$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AN$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AO$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AO$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AP$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AP$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AQ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AQ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AR$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AR$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AS$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AS$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AT$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AT$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AU$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AU$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AV$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AV$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AW$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AW$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AX$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AX$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AY$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AY$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AZ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AZ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BD$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BD$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BE$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BE$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BF$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BF$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BG$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BG$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BH$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BH$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BI$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BI$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BJ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BJ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BK$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BK$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BL$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BL$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BM$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BM$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BN$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BN$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BO$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BO$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BP$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BP$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BQ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BQ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BR$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BR$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BS$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BS$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BT$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BT$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BU$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BU$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BV$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BV$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BW$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BW$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BX$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BX$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BY$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BY$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BZ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BZ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(CA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(CA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(CB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(CB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(CC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(CC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(OR(G$446:G$495=\"DV\"), \"DV input required\", \"\")","v":""},{"$f":"IF(AND(OR(H$446:H$495=\"DV\"), H$13=\"\"), \"DV input required\", \"\")","v":""},{"$f":"IF(COUNTA($H$12:H$12)<SUM($11:$11), IF(AND(I$446:I$495=\"\"), IF(AND(H$13<>\"\", I$13=\"\"), \"DV input required\", H$12), IF(AND(OR(I$446:I$495=\"DV\"), I$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:I$12)<SUM($11:$11), IF(AND(J$446:J$495=\"\"), IF(AND(I$13<>\"\", J$13=\"\"), \"DV input required\", I$12), IF(AND(OR(J$446:J$495=\"DV\"), J$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:J$12)<SUM($11:$11), IF(AND(K$446:K$495=\"\"), IF(AND(J$13<>\"\", K$13=\"\"), \"DV input required\", J$12), IF(AND(OR(K$446:K$495=\"DV\"), K$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:K$12)<SUM($11:$11), IF(AND(L$446:L$495=\"\"), IF(AND(K$13<>\"\", L$13=\"\"), \"DV input required\", K$12), IF(AND(OR(L$446:L$495=\"DV\"), L$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:L$12)<SUM($11:$11), IF(AND(M$446:M$495=\"\"), IF(AND(L$13<>\"\", M$13=\"\"), \"DV input required\", L$12), IF(AND(OR(M$446:M$495=\"DV\"), M$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:M$12)<SUM($11:$11), IF(AND(N$446:N$495=\"\"), IF(AND(M$13<>\"\", N$13=\"\"), \"DV input required\", M$12), IF(AND(OR(N$446:N$495=\"DV\"), N$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:N$12)<SUM($11:$11), IF(AND(O$446:O$495=\"\"), IF(AND(N$13<>\"\", O$13=\"\"), \"DV input required\", N$12), IF(AND(OR(O$446:O$495=\"DV\"), O$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:O$12)<SUM($11:$11), IF(AND(P$446:P$495=\"\"), IF(AND(O$13<>\"\", P$13=\"\"), \"DV input required\", O$12), IF(AND(OR(P$446:P$495=\"DV\"), P$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:P$12)<SUM($11:$11), IF(AND(Q$446:Q$495=\"\"), IF(AND(P$13<>\"\", Q$13=\"\"), \"DV input required\", P$12), IF(AND(OR(Q$446:Q$495=\"DV\"), Q$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:Q$12)<SUM($11:$11), IF(AND(R$446:R$495=\"\"), IF(AND(Q$13<>\"\", R$13=\"\"), \"DV input required\", Q$12), IF(AND(OR(R$446:R$495=\"DV\"), R$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:R$12)<SUM($11:$11), IF(AND(S$446:S$495=\"\"), IF(AND(R$13<>\"\", S$13=\"\"), \"DV input required\", R$12), IF(AND(OR(S$446:S$495=\"DV\"), S$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:S$12)<SUM($11:$11), IF(AND(T$446:T$495=\"\"), IF(AND(S$13<>\"\", T$13=\"\"), \"DV input required\", S$12), IF(AND(OR(T$446:T$495=\"DV\"), T$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:T$12)<SUM($11:$11), IF(AND(U$446:U$495=\"\"), IF(AND(T$13<>\"\", U$13=\"\"), \"DV input required\", T$12), IF(AND(OR(U$446:U$495=\"DV\"), U$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:U$12)<SUM($11:$11), IF(AND(V$446:V$495=\"\"), IF(AND(U$13<>\"\", V$13=\"\"), \"DV input required\", U$12), IF(AND(OR(V$446:V$495=\"DV\"), V$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:V$12)<SUM($11:$11), IF(AND(W$446:W$495=\"\"), IF(AND(V$13<>\"\", W$13=\"\"), \"DV input required\", V$12), IF(AND(OR(W$446:W$495=\"DV\"), W$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:W$12)<SUM($11:$11), IF(AND(X$446:X$495=\"\"), IF(AND(W$13<>\"\", X$13=\"\"), \"DV input required\", W$12), IF(AND(OR(X$446:X$495=\"DV\"), X$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:X$12)<SUM($11:$11), IF(AND(Y$446:Y$495=\"\"), IF(AND(X$13<>\"\", Y$13=\"\"), \"DV input required\", X$12), IF(AND(OR(Y$446:Y$495=\"DV\"), Y$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:Y$12)<SUM($11:$11), IF(AND(Z$446:Z$495=\"\"), IF(AND(Y$13<>\"\", Z$13=\"\"), \"DV input required\", Y$12), IF(AND(OR(Z$446:Z$495=\"DV\"), Z$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:Z$12)<SUM($11:$11), IF(AND(AA$446:AA$495=\"\"), IF(AND(Z$13<>\"\", AA$13=\"\"), \"DV input required\", Z$12), IF(AND(OR(AA$446:AA$495=\"DV\"), AA$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AA$12)<SUM($11:$11), IF(AND(AB$446:AB$495=\"\"), IF(AND(AA$13<>\"\", AB$13=\"\"), \"DV input required\", AA$12), IF(AND(OR(AB$446:AB$495=\"DV\"), AB$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AB$12)<SUM($11:$11), IF(AND(AC$446:AC$495=\"\"), IF(AND(AB$13<>\"\", AC$13=\"\"), \"DV input required\", AB$12), IF(AND(OR(AC$446:AC$495=\"DV\"), AC$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AC$12)<SUM($11:$11), IF(AND(AD$446:AD$495=\"\"), IF(AND(AC$13<>\"\", AD$13=\"\"), \"DV input required\", AC$12), IF(AND(OR(AD$446:AD$495=\"DV\"), AD$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AD$12)<SUM($11:$11), IF(AND(AE$446:AE$495=\"\"), IF(AND(AD$13<>\"\", AE$13=\"\"), \"DV input required\", AD$12), IF(AND(OR(AE$446:AE$495=\"DV\"), AE$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AE$12)<SUM($11:$11), IF(AND(AF$446:AF$495=\"\"), IF(AND(AE$13<>\"\", AF$13=\"\"), \"DV input required\", AE$12), IF(AND(OR(AF$446:AF$495=\"DV\"), AF$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AF$12)<SUM($11:$11), IF(AND(AG$446:AG$495=\"\"), IF(AND(AF$13<>\"\", AG$13=\"\"), \"DV input required\", AF$12), IF(AND(OR(AG$446:AG$495=\"DV\"), AG$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AG$12)<SUM($11:$11), IF(AND(AH$446:AH$495=\"\"), IF(AND(AG$13<>\"\", AH$13=\"\"), \"DV input required\", AG$12), IF(AND(OR(AH$446:AH$495=\"DV\"), AH$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AH$12)<SUM($11:$11), IF(AND(AI$446:AI$495=\"\"), IF(AND(AH$13<>\"\", AI$13=\"\"), \"DV input required\", AH$12), IF(AND(OR(AI$446:AI$495=\"DV\"), AI$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AI$12)<SUM($11:$11), IF(AND(AJ$446:AJ$495=\"\"), IF(AND(AI$13<>\"\", AJ$13=\"\"), \"DV input required\", AI$12), IF(AND(OR(AJ$446:AJ$495=\"DV\"), AJ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AJ$12)<SUM($11:$11), IF(AND(AK$446:AK$495=\"\"), IF(AND(AJ$13<>\"\", AK$13=\"\"), \"DV input required\", AJ$12), IF(AND(OR(AK$446:AK$495=\"DV\"), AK$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AK$12)<SUM($11:$11), IF(AND(AL$446:AL$495=\"\"), IF(AND(AK$13<>\"\", AL$13=\"\"), \"DV input required\", AK$12), IF(AND(OR(AL$446:AL$495=\"DV\"), AL$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AL$12)<SUM($11:$11), IF(AND(AM$446:AM$495=\"\"), IF(AND(AL$13<>\"\", AM$13=\"\"), \"DV input required\", AL$12), IF(AND(OR(AM$446:AM$495=\"DV\"), AM$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AM$12)<SUM($11:$11), IF(AND(AN$446:AN$495=\"\"), IF(AND(AM$13<>\"\", AN$13=\"\"), \"DV input required\", AM$12), IF(AND(OR(AN$446:AN$495=\"DV\"), AN$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AN$12)<SUM($11:$11), IF(AND(AO$446:AO$495=\"\"), IF(AND(AN$13<>\"\", AO$13=\"\"), \"DV input required\", AN$12), IF(AND(OR(AO$446:AO$495=\"DV\"), AO$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AO$12)<SUM($11:$11), IF(AND(AP$446:AP$495=\"\"), IF(AND(AO$13<>\"\", AP$13=\"\"), \"DV input required\", AO$12), IF(AND(OR(AP$446:AP$495=\"DV\"), AP$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AP$12)<SUM($11:$11), IF(AND(AQ$446:AQ$495=\"\"), IF(AND(AP$13<>\"\", AQ$13=\"\"), \"DV input required\", AP$12), IF(AND(OR(AQ$446:AQ$495=\"DV\"), AQ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AQ$12)<SUM($11:$11), IF(AND(AR$446:AR$495=\"\"), IF(AND(AQ$13<>\"\", AR$13=\"\"), \"DV input required\", AQ$12), IF(AND(OR(AR$446:AR$495=\"DV\"), AR$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AR$12)<SUM($11:$11), IF(AND(AS$446:AS$495=\"\"), IF(AND(AR$13<>\"\", AS$13=\"\"), \"DV input required\", AR$12), IF(AND(OR(AS$446:AS$495=\"DV\"), AS$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AS$12)<SUM($11:$11), IF(AND(AT$446:AT$495=\"\"), IF(AND(AS$13<>\"\", AT$13=\"\"), \"DV input required\", AS$12), IF(AND(OR(AT$446:AT$495=\"DV\"), AT$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AT$12)<SUM($11:$11), IF(AND(AU$446:AU$495=\"\"), IF(AND(AT$13<>\"\", AU$13=\"\"), \"DV input required\", AT$12), IF(AND(OR(AU$446:AU$495=\"DV\"), AU$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AU$12)<SUM($11:$11), IF(AND(AV$446:AV$495=\"\"), IF(AND(AU$13<>\"\", AV$13=\"\"), \"DV input required\", AU$12), IF(AND(OR(AV$446:AV$495=\"DV\"), AV$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AV$12)<SUM($11:$11), IF(AND(AW$446:AW$495=\"\"), IF(AND(AV$13<>\"\", AW$13=\"\"), \"DV input required\", AV$12), IF(AND(OR(AW$446:AW$495=\"DV\"), AW$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AW$12)<SUM($11:$11), IF(AND(AX$446:AX$495=\"\"), IF(AND(AW$13<>\"\", AX$13=\"\"), \"DV input required\", AW$12), IF(AND(OR(AX$446:AX$495=\"DV\"), AX$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AX$12)<SUM($11:$11), IF(AND(AY$446:AY$495=\"\"), IF(AND(AX$13<>\"\", AY$13=\"\"), \"DV input required\", AX$12), IF(AND(OR(AY$446:AY$495=\"DV\"), AY$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AY$12)<SUM($11:$11), IF(AND(AZ$446:AZ$495=\"\"), IF(AND(AY$13<>\"\", AZ$13=\"\"), \"DV input required\", AY$12), IF(AND(OR(AZ$446:AZ$495=\"DV\"), AZ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AZ$12)<SUM($11:$11), IF(AND(BA$446:BA$495=\"\"), IF(AND(AZ$13<>\"\", BA$13=\"\"), \"DV input required\", AZ$12), IF(AND(OR(BA$446:BA$495=\"DV\"), BA$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BA$12)<SUM($11:$11), IF(AND(BB$446:BB$495=\"\"), IF(AND(BA$13<>\"\", BB$13=\"\"), \"DV input required\", BA$12), IF(AND(OR(BB$446:BB$495=\"DV\"), BB$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BB$12)<SUM($11:$11), IF(AND(BC$446:BC$495=\"\"), IF(AND(BB$13<>\"\", BC$13=\"\"), \"DV input required\", BB$12), IF(AND(OR(BC$446:BC$495=\"DV\"), BC$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BC$12)<SUM($11:$11), IF(AND(BD$446:BD$495=\"\"), IF(AND(BC$13<>\"\", BD$13=\"\"), \"DV input required\", BC$12), IF(AND(OR(BD$446:BD$495=\"DV\"), BD$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BD$12)<SUM($11:$11), IF(AND(BE$446:BE$495=\"\"), IF(AND(BD$13<>\"\", BE$13=\"\"), \"DV input required\", BD$12), IF(AND(OR(BE$446:BE$495=\"DV\"), BE$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BE$12)<SUM($11:$11), IF(AND(BF$446:BF$495=\"\"), IF(AND(BE$13<>\"\", BF$13=\"\"), \"DV input required\", BE$12), IF(AND(OR(BF$446:BF$495=\"DV\"), BF$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BF$12)<SUM($11:$11), IF(AND(BG$446:BG$495=\"\"), IF(AND(BF$13<>\"\", BG$13=\"\"), \"DV input required\", BF$12), IF(AND(OR(BG$446:BG$495=\"DV\"), BG$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BG$12)<SUM($11:$11), IF(AND(BH$446:BH$495=\"\"), IF(AND(BG$13<>\"\", BH$13=\"\"), \"DV input required\", BG$12), IF(AND(OR(BH$446:BH$495=\"DV\"), BH$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BH$12)<SUM($11:$11), IF(AND(BI$446:BI$495=\"\"), IF(AND(BH$13<>\"\", BI$13=\"\"), \"DV input required\", BH$12), IF(AND(OR(BI$446:BI$495=\"DV\"), BI$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BI$12)<SUM($11:$11), IF(AND(BJ$446:BJ$495=\"\"), IF(AND(BI$13<>\"\", BJ$13=\"\"), \"DV input required\", BI$12), IF(AND(OR(BJ$446:BJ$495=\"DV\"), BJ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BJ$12)<SUM($11:$11), IF(AND(BK$446:BK$495=\"\"), IF(AND(BJ$13<>\"\", BK$13=\"\"), \"DV input required\", BJ$12), IF(AND(OR(BK$446:BK$495=\"DV\"), BK$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BK$12)<SUM($11:$11), IF(AND(BL$446:BL$495=\"\"), IF(AND(BK$13<>\"\", BL$13=\"\"), \"DV input required\", BK$12), IF(AND(OR(BL$446:BL$495=\"DV\"), BL$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BL$12)<SUM($11:$11), IF(AND(BM$446:BM$495=\"\"), IF(AND(BL$13<>\"\", BM$13=\"\"), \"DV input required\", BL$12), IF(AND(OR(BM$446:BM$495=\"DV\"), BM$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BM$12)<SUM($11:$11), IF(AND(BN$446:BN$495=\"\"), IF(AND(BM$13<>\"\", BN$13=\"\"), \"DV input required\", BM$12), IF(AND(OR(BN$446:BN$495=\"DV\"), BN$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BN$12)<SUM($11:$11), IF(AND(BO$446:BO$495=\"\"), IF(AND(BN$13<>\"\", BO$13=\"\"), \"DV input required\", BN$12), IF(AND(OR(BO$446:BO$495=\"DV\"), BO$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BO$12)<SUM($11:$11), IF(AND(BP$446:BP$495=\"\"), IF(AND(BO$13<>\"\", BP$13=\"\"), \"DV input required\", BO$12), IF(AND(OR(BP$446:BP$495=\"DV\"), BP$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BP$12)<SUM($11:$11), IF(AND(BQ$446:BQ$495=\"\"), IF(AND(BP$13<>\"\", BQ$13=\"\"), \"DV input required\", BP$12), IF(AND(OR(BQ$446:BQ$495=\"DV\"), BQ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BQ$12)<SUM($11:$11), IF(AND(BR$446:BR$495=\"\"), IF(AND(BQ$13<>\"\", BR$13=\"\"), \"DV input required\", BQ$12), IF(AND(OR(BR$446:BR$495=\"DV\"), BR$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BR$12)<SUM($11:$11), IF(AND(BS$446:BS$495=\"\"), IF(AND(BR$13<>\"\", BS$13=\"\"), \"DV input required\", BR$12), IF(AND(OR(BS$446:BS$495=\"DV\"), BS$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BS$12)<SUM($11:$11), IF(AND(BT$446:BT$495=\"\"), IF(AND(BS$13<>\"\", BT$13=\"\"), \"DV input required\", BS$12), IF(AND(OR(BT$446:BT$495=\"DV\"), BT$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BT$12)<SUM($11:$11), IF(AND(BU$446:BU$495=\"\"), IF(AND(BT$13<>\"\", BU$13=\"\"), \"DV input required\", BT$12), IF(AND(OR(BU$446:BU$495=\"DV\"), BU$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BU$12)<SUM($11:$11), IF(AND(BV$446:BV$495=\"\"), IF(AND(BU$13<>\"\", BV$13=\"\"), \"DV input required\", BU$12), IF(AND(OR(BV$446:BV$495=\"DV\"), BV$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BV$12)<SUM($11:$11), IF(AND(BW$446:BW$495=\"\"), IF(AND(BV$13<>\"\", BW$13=\"\"), \"DV input required\", BV$12), IF(AND(OR(BW$446:BW$495=\"DV\"), BW$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BW$12)<SUM($11:$11), IF(AND(BX$446:BX$495=\"\"), IF(AND(BW$13<>\"\", BX$13=\"\"), \"DV input required\", BW$12), IF(AND(OR(BX$446:BX$495=\"DV\"), BX$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BX$12)<SUM($11:$11), IF(AND(BY$446:BY$495=\"\"), IF(AND(BX$13<>\"\", BY$13=\"\"), \"DV input required\", BX$12), IF(AND(OR(BY$446:BY$495=\"DV\"), BY$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BY$12)<SUM($11:$11), IF(AND(BZ$446:BZ$495=\"\"), IF(AND(BY$13<>\"\", BZ$13=\"\"), \"DV input required\", BY$12), IF(AND(OR(BZ$446:BZ$495=\"DV\"), BZ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BZ$12)<SUM($11:$11), IF(AND(CA$446:CA$495=\"\"), IF(AND(BZ$13<>\"\", CA$13=\"\"), \"DV input required\", BZ$12), IF(AND(OR(CA$446:CA$495=\"DV\"), CA$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CA$12)<SUM($11:$11), IF(AND(CB$446:CB$495=\"\"), IF(AND(CA$13<>\"\", CB$13=\"\"), \"DV input required\", CA$12), IF(AND(OR(CB$446:CB$495=\"DV\"), CB$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CB$12)<SUM($11:$11), IF(AND(CC$446:CC$495=\"\"), IF(AND(CB$13<>\"\", CC$13=\"\"), \"DV input required\", CB$12), IF(AND(OR(CC$446:CC$495=\"DV\"), CC$13=\"\"), \"DV input required\", \"\")), \"\")","v":""}]
[null,null,null,null,"Diminishing value multiplier",null,null,null,null,null,null,null,null,null,null,2,2,2,2,2]
[]
[null,null,null,"Starting TAB and actual gross capex - As incurred ($m, nominal)"]
[null,null,null,null,"Asset class",null,{"$f":"\"TAB (opening as at \"&$H$4&\")\"","v":"TAB (opening as at 2011-12)"},{"$f":"\"Actual gross capex (\"&H$4&\")\"","v":"Actual gross capex (2011-12)"},{"$f":"IF(COUNTA($H$16:H$16)<SUM($11:$11), \"Actual gross capex (\"&I$4&\")\", \"\")","v":"Actual gross capex (2012-13)"},{"$f":"IF(COUNTA($H$16:I$16)<SUM($11:$11), \"Actual gross capex (\"&J$4&\")\", \"\")","v":"Actual gross capex (2013-14)"},{"$f":"IF(COUNTA($H$16:J$16)<SUM($11:$11), \"Actual gross capex (\"&K$4&\")\", \"\")","v":"Actual gross capex (2014-15)"},{"$f":"IF(COUNTA($H$16:K$16)<SUM($11:$11), \"Actual gross capex (\"&L$4&\")\", \"\")","v":"Actual gross capex (2015-16)"},{"$f":"IF(COUNTA($H$16:L$16)<SUM($11:$11), \"Actual gross capex (\"&M$4&\")\", \"\")","v":"Actual gross capex (2016-17)"},{"$f":"IF(COUNTA($H$16:M$16)<SUM($11:$11), \"Actual gross capex (\"&N$4&\")\", \"\")","v":"Actual gross capex (2017-18)"},{"$f":"IF(COUNTA($H$16:N$16)<SUM($11:$11), \"Actual gross capex (\"&O$4&\")\", \"\")","v":"Actual gross capex (2018-19)"},{"$f":"IF(COUNTA($H$16:O$16)<SUM($11:$11), \"Actual gross capex (\"&P$4&\")\", \"\")","v":"Actual gross capex (2019-20)"},{"$f":"IF(COUNTA($H$16:P$16)<SUM($11:$11), \"Actual gross capex (\"&Q$4&\")\", \"\")","v":"Actual gross capex (2020-21)"},{"$f":"IF(COUNTA($H$16:Q$16)<SUM($11:$11), \"Actual gross capex (\"&R$4&\")\", \"\")","v":"Actual gross capex (2021-22)"},{"$f":"IF(COUNTA($H$16:R$16)<SUM($11:$11), \"Actual gross capex (\"&S$4&\")\", \"\")","v":"Actual gross capex (2022-23)"},{"$f":"IF(COUNTA($H$16:S$16)<SUM($11:$11), \"Actual gross capex (\"&T$4&\")\", \"\")","v":"Actual gross capex (2023-24)"},{"$f":"IF(COUNTA($H$16:T$16)<SUM($11:$11), \"Actual gross capex (\"&U$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:U$16)<SUM($11:$11), \"Actual gross capex (\"&V$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:V$16)<SUM($11:$11), \"Actual gross capex (\"&W$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:W$16)<SUM($11:$11), \"Actual gross capex (\"&X$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:X$16)<SUM($11:$11), \"Actual gross capex (\"&Y$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:Y$16)<SUM($11:$11), \"Actual gross capex (\"&Z$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:Z$16)<SUM($11:$11), \"Actual gross capex (\"&AA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AA$16)<SUM($11:$11), \"Actual gross capex (\"&AB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AB$16)<SUM($11:$11), \"Actual gross capex (\"&AC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AC$16)<SUM($11:$11), \"Actual gross capex (\"&AD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AD$16)<SUM($11:$11), \"Actual gross capex (\"&AE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AE$16)<SUM($11:$11), \"Actual gross capex (\"&AF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AF$16)<SUM($11:$11), \"Actual gross capex (\"&AG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AG$16)<SUM($11:$11), \"Actual gross capex (\"&AH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AH$16)<SUM($11:$11), \"Actual gross capex (\"&AI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AI$16)<SUM($11:$11), \"Actual gross capex (\"&AJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AJ$16)<SUM($11:$11), \"Actual gross capex (\"&AK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AK$16)<SUM($11:$11), \"Actual gross capex (\"&AL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AL$16)<SUM($11:$11), \"Actual gross capex (\"&AM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AM$16)<SUM($11:$11), \"Actual gross capex (\"&AN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AN$16)<SUM($11:$11), \"Actual gross capex (\"&AO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AO$16)<SUM($11:$11), \"Actual gross capex (\"&AP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AP$16)<SUM($11:$11), \"Actual gross capex (\"&AQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AQ$16)<SUM($11:$11), \"Actual gross capex (\"&AR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AR$16)<SUM($11:$11), \"Actual gross capex (\"&AS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AS$16)<SUM($11:$11), \"Actual gross capex (\"&AT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AT$16)<SUM($11:$11), \"Actual gross capex (\"&AU$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AU$16)<SUM($11:$11), \"Actual gross capex (\"&AV$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AV$16)<SUM($11:$11), \"Actual gross capex (\"&AW$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AW$16)<SUM($11:$11), \"Actual gross capex (\"&AX$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AX$16)<SUM($11:$11), \"Actual gross capex (\"&AY$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AY$16)<SUM($11:$11), \"Actual gross capex (\"&AZ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AZ$16)<SUM($11:$11), \"Actual gross capex (\"&BA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BA$16)<SUM($11:$11), \"Actual gross capex (\"&BB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BB$16)<SUM($11:$11), \"Actual gross capex (\"&BC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BC$16)<SUM($11:$11), \"Actual gross capex (\"&BD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BD$16)<SUM($11:$11), \"Actual gross capex (\"&BE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BE$16)<SUM($11:$11), \"Actual gross capex (\"&BF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BF$16)<SUM($11:$11), \"Actual gross capex (\"&BG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BG$16)<SUM($11:$11), \"Actual gross capex (\"&BH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BH$16)<SUM($11:$11), \"Actual gross capex (\"&BI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BI$16)<SUM($11:$11), \"Actual gross capex (\"&BJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BJ$16)<SUM($11:$11), \"Actual gross capex (\"&BK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BK$16)<SUM($11:$11), \"Actual gross capex (\"&BL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BL$16)<SUM($11:$11), \"Actual gross capex (\"&BM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BM$16)<SUM($11:$11), \"Actual gross capex (\"&BN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BN$16)<SUM($11:$11), \"Actual gross capex (\"&BO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BO$16)<SUM($11:$11), \"Actual gross capex (\"&BP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BP$16)<SUM($11:$11), \"Actual gross capex (\"&BQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BQ$16)<SUM($11:$11), \"Actual gross capex (\"&BR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BR$16)<SUM($11:$11), \"Actual gross capex (\"&BS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BS$16)<SUM($11:$11), \"Actual gross capex (\"&BT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BT$16)<SUM($11:$11), \"Actual gross capex (\"&BU$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BU$16)<SUM($11:$11), \"Actual gross capex (\"&BV$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BV$16)<SUM($11:$11), \"Actual gross capex (\"&BW$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BW$16)<SUM($11:$11), \"Actual gross capex (\"&BX$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BX$16)<SUM($11:$11), \"Actual gross capex (\"&BY$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BY$16)<SUM($11:$11), \"Actual gross capex (\"&BZ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BZ$16)<SUM($11:$11), \"Actual gross capex (\"&CA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CA$16)<SUM($11:$11), \"Actual gross capex (\"&CB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CB$16)<SUM($11:$11), \"Actual gross capex (\"&CC$4&\")\", \"\")","v":""}]
[]
[null,null,null,1,{"$f":"'RAB input'!E25","v":"Overhead Subtransmission Lines (Urban)"},null,2.7942938132830406,0.87364164926999321,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":1.4306520456801495},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0.77012596780147458},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0.32900000000000001},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0.34398259050000002},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0.23532173329999995},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0.32752781581342011},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0.27661668106636395},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0.42018964404843423},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0.51086485504990675},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0.46998572227685137},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0.33336752454143798},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0.42737054081418446},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E18, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,2,{"$f":"'RAB input'!E26","v":"Underground Subtransmission Lines (Urban)"},null,1.6263000878038287,0.28763120567249334,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0.16379922052071899},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0.13489374102452892},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":9.9999999999999985E-3},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":2.699940210000001E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":7.6727204999999981E-3},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":2.5842151072905988E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":4.8856427967612866E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0.28805367587641262},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0.37551735126522434},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0.112319778},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E19, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,3,{"$f":"'RAB input'!E27","v":"Urban Zone Substations"},null,23.398291878994652,4.5155705405879019,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":2.077643603180868},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":5.0423470782081097},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":2.2149999999999999},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":3.8617069486999993},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":1.4713295085},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":1.9067169650753433},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":4.7085562297949697E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":2.0150018514760615},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":2.3168724154430014},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0.50676239917918997},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0.10065132362734223},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0.21600479},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E20, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,4,{"$f":"'RAB input'!E28","v":"Rural Zone Substations"},null,0.54007591231221985,-1.7828124220824113E-2,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0.30674692306191209},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":1.087515875407745},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0.44400000000000001},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0.19252288630000003},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0.40986040400000007},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0.62548136287431522},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":1.0034220471735107},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":1.2172562056505893},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0.66207979796202443},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":1.3200628303309623},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":5.1642796869916241E-3},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E21, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,5,{"$f":"'RAB input'!E29","v":"SCADA"},null,3.6148331074133315,0.43870354651621324,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":1.2710803774901676},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":2.5087675726658754},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":2.41},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":16.735832956526327},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":14.731922469454922},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":1.0204426010679282},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":2.2907897637069592},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":3.5386734218137978},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":2.3213735926907901},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":2.1507876929660141},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0.36232670714105192},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0.87850047399999998},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E22, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,6,{"$f":"'RAB input'!E30","v":"Distribution Switching Stations (Ground)"},null,22.623105942547902,2.2664430501209538,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0.1529147401923944},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0.18447822618161661},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0.214},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0.18346362390000004},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0.2673950115},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0.29811378955774998},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":7.3068477727635125E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0.34066613123443606},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0.28110067597673821},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0.16724033174592998},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0.11937578718682844},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0.11865173559999999},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E23, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,7,{"$f":"'RAB input'!E31","v":"Overhead High Voltage Lines Urban"},null,83.640718416270218,6.1304178679924934,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":6.7235478294925084},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":7.3555456465576743},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":6.3209999999999997},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":7.0607592548999998},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":10.353698966324522},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":12.626306131744021},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":8.5383539543970493},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":11.039524159286366},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":11.950673469253307},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":10.312250111380168},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":9.8551098791451999},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":10.688186632669151},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E24, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,8,{"$f":"'RAB input'!E32","v":"Overhead High Voltage Lines Rural"},null,228.36358456331908,20.490609081006397,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":18.916477740819669},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":19.473537100657218},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":18.553000000000001},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":18.128541342550001},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":31.831844591946005},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":34.201105597267443},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":24.972087199340894},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":27.728402404815803},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":31.481698763082075},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":32.837015631638543},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":30.569544789819634},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":35.025539302175538},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E25, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,9,{"$f":"'RAB input'!E33","v":"Voltage Regulators on Distribution Feeders"},null,1.6809567292802945,0.10648888565268332,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0.88753640622497032},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0.73447392223801644},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":1.046},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0.5929834397999999},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0.68118266820000017},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0.53137165925253849},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0.21341291270596727},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0.64665898514056108},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0.91014514673587565},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0.85080273438974541},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0.81113978169011747},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":2.5058070299999997},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E26, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,10,{"$f":"'RAB input'!E34","v":"Underground High Voltage Lines"},null,115.88469131710991,11.708143018852383,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":5.8816704295431874},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":4.7748047330550571},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":6.4039999999999999},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":6.0042267438000003},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":6.2455505922272199},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":9.7405667963410014},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":6.64787562786998},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":7.4375823153817606},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":9.3984695772004319},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":10.646728670242842},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":12.795624378322783},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":9.372045331599999},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E27, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,11,{"$f":"'RAB input'!E35","v":"Underground High Voltage Lines SWER"},null,0,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":6.086711875491968E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":8.3782168199999993E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":3.1E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":3.6569622599999997E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":1.063101715212142},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":1.6608607008180135E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E28, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,12,{"$f":"'RAB input'!E36","v":"Distribution Substations HV (Pole)"},null,1.0643025377207047,6.4060463192208969E-2,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0.1064459426954157},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0.20320823797298868},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0.184},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0.11560036920000005},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":8.9430698599999983E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":8.3811129165696413E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":6.096655646959416E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":5.6186183515609396E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":7.2957832889004995E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":7.4763477671461936E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":6.652095542064318E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":6.0189406199999997E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E29, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,13,{"$f":"'RAB input'!E37","v":"Distribution Substations HV (Ground)"},null,6.4387654204764289,0.6477306472293819,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":1.6785528728177401},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":2.3107489645914341},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":3.016},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":3.6749719826000007},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":4.7759829485156295},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":4.2506302401790803},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":2.2007436422088635},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":3.4921146046060598},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":4.8188683828642853},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":3.737708629185053},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":4.3874982661707236},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":3.5848878093000001},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E30, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,14,{"$f":"'RAB input'!E38","v":"Distribution Substations LV (Pole)"},null,65.943716637917021,7.28922400229487,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":7.4719911900834957},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":6.6847010343796684},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":6.0419999999999998},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":7.8322581722000004},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":7.2892089687227655},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":7.3780196003055218},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":6.7902843998794893},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":6.9834437789871249},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":9.0654169268232376},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":7.8666165079245971},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":7.7468731225193315},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":7.1483605087567383},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E31, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,15,{"$f":"'RAB input'!E39","v":"Distribution Substations LV (Ground)"},null,31.61786039353311,4.2749041037020419,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":3.0565144443196464},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":3.3186395425196618},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":5.4539999999999997},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":6.3162710208000004},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":6.156297340210056},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":7.4863886012002006},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":8.4177034078544892},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":9.7731683257891735},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":12.19966986724412},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":9.5370202147103527},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":12.649744511779272},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":13.181901333499997},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E32, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,16,{"$f":"'RAB input'!E40","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,39.616515322937715,2.4579397286721525,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":2.7408494957267404},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":2.693766661702873},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":4.1909999999999998},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":3.8407009774500005},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":5.0857333639935565},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":6.8497320973257274},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":4.6837047410956814},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":4.5658019516833157},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":5.2460092935446747},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":4.2249203325326796},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":4.1166352806487811},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":4.4820502138773062},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E33, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,17,{"$f":"'RAB input'!E41","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,15.487893263195248,1.8641194058527102,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":2.1293370257918851},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":2.1723091510659911},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":3.67},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":3.6955691655000003},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":4.840973944597776},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":5.8579248858170949},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":4.4030413256699994},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":3.7475093276792411},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":4.4301044597394981},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":3.3374714097823319},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":4.0153872772968384},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":3.6059863055709229},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E34, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,18,{"$f":"'RAB input'!E42","v":"Overhead Low Voltage Lines Urban"},null,43.608255598521481,3.6114122515173031,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":3.5713119242929161},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":3.4257847837133935},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":4.9870000000000001},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":4.7631638083500007},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":6.1577726173043539},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":7.9378910110946554},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":6.0188810672221171},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":5.6093789001650336},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":6.2344710192031654},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":5.1452194545281795},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":5.0864243474663526},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":5.5991956826773066},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E35, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,19,{"$f":"'RAB input'!E43","v":"Overhead Low Voltage Lines Rural"},null,38.289664435777283,4.8059079394031441,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":6.2804639746097806},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":5.3246569208324779},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":6.8229999999999995},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":6.8564367853500006},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":10.204400505416878},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":12.490136911445369},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":9.686295489020246},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":8.3384790744687418},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":10.45816484736436},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":8.2855757645550092},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":8.6634628252398738},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":9.6138652726773071},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E36, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,20,{"$f":"'RAB input'!E44","v":"Underground Low Voltage Lines"},null,24.968328681402198,5.0247220205098468,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":3.2722533381007044},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":3.6463017231621251},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":4.9480000000000004},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":3.7733089673000006},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":4.479286801077067},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":7.7866313939335319},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":6.9543014348515744},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":4.9116432920469251},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":6.2449314113743402},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":4.697693156112547},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":6.5264549120073561},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":6.2164708269999993},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E37, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,21,{"$f":"'RAB input'!E45","v":"Underground Low Voltage Common Trench"},null,15.455394249270622,3.4400012900784227,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":1.7548100278146463},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":1.6128812067980338},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":1.8069999999999999},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":1.9440700825000001},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":1.6236098629770659},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":2.6589900685066401},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":4.4756562919719034},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":3.7853825532385446},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":4.6010558029909161},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":3.7445261924570383},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":5.6337960180628226},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":4.5863742469999993},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E38, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,22,{"$f":"'RAB input'!E46","v":"HVST Service Connections"},null,0,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E39, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,23,{"$f":"'RAB input'!E47","v":"HV Service Connections"},null,0.78761520911771821,6.9613532486168986E-2,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":9.3676531021838289E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0.10485811073380863},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0.15},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0.15345669115909447},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0.12456742868196791},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":7.6152331356172109E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":5.1338890372714087E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":4.8799664665957879E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0.21515758960943901},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0.12576877549822935},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0.27026577015707881},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0.13312081574737283},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E40, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,24,{"$f":"'RAB input'!E48","v":"HV Metering CA Service Connections"},null,7.8026617350138022E-2,0.52742275899849433,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":7.5106224695008113E-3},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":6.8390480028900228E-3},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":1E-3},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":6.1210392000000009E-3},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":4.9156633999999991E-3},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":-3.5599845416382841E-3},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":1.1213899710535841E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":1.6718305175058134E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":1.3768754311240583E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":2.6698097358320997E-3},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":4.078674829725671E-3},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":1.0799985E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E41, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,25,{"$f":"'RAB input'!E49","v":"HV/LV Service Connections"},null,1.3914182802460227,0.1259120956634755,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0.16943556682442021},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0.18966002727170622},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0.27},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0.27756174535839395},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0.22530886505254352},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0.13773901838152081},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":9.2858199332869359E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":8.8265425217236487E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":8.2469736094443871E-2},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0.21130404896857019},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0.42400316714445424},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0.24077963419703383},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E42, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,26,{"$f":"'RAB input'!E50","v":"Business LV Service Connections"},null,4.1151905292136206,0.32989012333113171,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0.47112756498266567},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0.51554643623914365},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0.74199999999999999},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0.74937805292554394},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0.59007671792319505},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0.3633189695138464},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0.24319265680832919},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0.28739840798384569},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0.23856050782803392},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0.56408313268723953},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":1.1104507459095871},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0.63958139545073545},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E43, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,27,{"$f":"'RAB input'!E51","v":"Business LV Metering CA Service Connections"},null,2.449987453879571,0.57224719095878185,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0.48209394958250945},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0.46585515216936058},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0.246},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0.4207822464},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0.21125016359999998},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":-0.20336922527173426},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0.63919228350054291},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0.95294339497831337},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0.74830710660795219},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0.15217915494242967},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0.23248446529436323},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0.61559914500000001},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E44, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,28,{"$f":"'RAB input'!E52","v":"Domestic LV Service Connections"},null,37.920006782080833,2.6453391402653881,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":3.8614799102441455},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":4.2085112670884257},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":5.9690000000000003},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":6.0672621607569681},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":4.7329070077422939},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":2.9011426407821701},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":1.9506077681501404},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":2.0228327882530608},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":1.8001092412871658},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":4.4707712951503567},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":8.9067403578164797},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":5.0848524046048578},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E45, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,29,{"$f":"'RAB input'!E53","v":"Domestic LV Metering CA Service Connections"},null,2.4173019323357492,1.0119187156753677,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0.36430647795318971},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0.58924888580000012},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0.13899999999999998},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0.45093312680000003},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0.40136189209999995},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":-0.50745462638433314},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":1.5923737588960893},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":2.3739993348582544},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":1.7980513468370094},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0.37911298248815817},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0.57917182582104532},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":1.5335978699999999},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E46, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,30,{"$f":"'RAB input'!E54","v":"Emergency Network Spares"},null,0,0,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E47, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,31,{"$f":"'RAB input'!E55","v":"Motor Vehicles"},null,24.510864206294272,0.82063566937827004,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":4.4324257761129457},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":5.0767009000116055},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":2.1829999999999998},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":2.6791157250037743},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":1.8087288681118834},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":3.2465418898993397},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":3.7416824891128115},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":3.3393241404633041},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":3.3480523303409671},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":3.5048515856711249},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":3.3829411346663965},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":5.610758914445066},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E48, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,32,{"$f":"'RAB input'!E56","v":"Minor Assets"},null,27.601870358884099,5.9879754439227195,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":7.5387458629700417},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":8.2651870122912214},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":9.9220000000000006},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":6.9944012142239682},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":14.282941916683685},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":15.40127822726085},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":10.480835115934758},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":13.174962639191035},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":18.83891084091983},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":23.105983992380633},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":23.466425457088928},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":27.044401743892863},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E49, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,33,{"$f":"'RAB input'!E57","v":"Non-System Property"},null,31.567974613415423,10.355394028019273,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0.38829051631014955},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0.26813452745698174},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":2.2400706030920521},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":1.4362343877958355},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":3.8184731239836855},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":1.5924322628232002},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":4.0145535754886925},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":2.5500381919960877},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":6.9451875762492419},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E50, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,34,{"$f":"'RAB input'!E58","v":"Spare Parts"},null,3.9916581026142315,0.92961582482468141,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E51, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,35,{"$f":"'RAB input'!E59","v":"NEM Assets"},null,12.199457877182105,2.5929717637223009,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":9.2652048323186627},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":13.979310214195028},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E52, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,36,{"$f":"'RAB input'!E60","v":"Business Management Systems"},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":12.65910013616562},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E53, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,37,{"$f":"'RAB input'!E61","v":"Land"},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0.56722226582144197},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0.64759992},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E54, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,38,{"$f":"'RAB input'!E62","v":"Easements"},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0.1166203150804011},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0.46526246999999987},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0.48},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0.7136186200000002},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0.93000477088710232},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0.89351781480757275},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0.85128040873800204},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0.26786464133391025},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0.33662713702505875},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0.30325410456993945},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0.38563806675950529},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0.48239421999999998},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E55, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,39,{"$f":"'RAB input'!E63","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E56, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,40,{"$f":"'RAB input'!E64","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E57, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,41,{"$f":"'RAB input'!E65","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E58, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,42,{"$f":"'RAB input'!E66","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E59, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,43,{"$f":"'RAB input'!E67","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E60, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,44,{"$f":"'RAB input'!E68","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E61, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,45,{"$f":"'RAB input'!E69","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E62, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,46,{"$f":"'RAB input'!E70","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E63, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,47,{"$f":"'RAB input'!E71","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E64, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,48,{"$f":"'RAB input'!E72","v":0},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E65, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,49,{"$f":"'RAB input'!E73","v":"Buildings"},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E66, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,50,{"$f":"'RAB input'!E74","v":"Equity raising costs"},null,null,null,{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0.20620280005617461},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":1.1846687230135771},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$25:$XFD$74, MATCH($E67, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Total",null,{"$f":"SUM(G18:G67)","v":915.6889202717},{"$f":"SUM(H18:H67)","v":106.24877886114884},97.69360686290635,108.32598422999614,99.201000000000008,114.49257076475408,140.2505390115505,162.53157096829705,118.86170904789107,133.24915585121772,152.26623141908368,147.03573739706712,155.53285717652224,165.76478092600561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT18:BT67)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(CB18:CB67)","v":0},{"$f":"SUM(CC18:CC67)","v":0}]
[]
[null,null,null,"Actual immediately expensed capex - As incurred ($m, nominal)"]
[null,null,null,null,{"$f":"$E$16","v":"Asset class"},null,null,{"$f":"IF(H$16=\"\", \"\", \"Actual immediately expensed capex (\" & H$4 & \")\")","v":"Actual immediately expensed capex (2011-12)"},{"$f":"IF(I$16=\"\", \"\", \"Actual immediately expensed capex (\" & I$4 & \")\")","v":"Actual immediately expensed capex (2012-13)"},"Actual immediately expensed capex (2013-14)","Actual immediately expensed capex (2014-15)","Actual immediately expensed capex (2015-16)","Actual immediately expensed capex (2016-17)","Actual immediately expensed capex (2017-18)","Actual immediately expensed capex (2018-19)","Actual immediately expensed capex (2019-20)","Actual immediately expensed capex (2020-21)","Actual immediately expensed capex (2021-22)","Actual immediately expensed capex (2022-23)","Actual immediately expensed capex (2023-24)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$16=\"\", \"\", \"Actual immediately expensed capex (\" & BU$4 & \")\")","v":""},"","","","","","","",""]
[null,null,null,null,{"$f":"E18","v":"Overhead Subtransmission Lines (Urban)"}]
[null,null,null,null,"Underground Subtransmission Lines (Urban)"]
[null,null,null,null,"Urban Zone Substations"]
[null,null,null,null,"Rural Zone Substations"]
[null,null,null,null,"SCADA"]
[null,null,null,null,"Distribution Switching Stations (Ground)"]
[null,null,null,null,"Overhead High Voltage Lines Urban"]
[null,null,null,null,"Overhead High Voltage Lines Rural"]
[null,null,null,null,"Voltage Regulators on Distribution Feeders"]
[null,null,null,null,"Underground High Voltage Lines"]
[null,null,null,null,"Underground High Voltage Lines SWER"]
[null,null,null,null,"Distribution Substations HV (Pole)"]
[null,null,null,null,"Distribution Substations HV (Ground)"]
[null,null,null,null,"Distribution Substations LV (Pole)"]
[null,null,null,null,"Distribution Substations LV (Ground)"]
[null,null,null,null,"Overhead Low Voltage Lines Underbuilt Urban"]
[null,null,null,null,"Overhead Low Voltage Lines Underbuilt Rural"]
[null,null,null,null,"Overhead Low Voltage Lines Urban"]
[null,null,null,null,"Overhead Low Voltage Lines Rural"]
[null,null,null,null,"Underground Low Voltage Lines"]
[null,null,null,null,"Underground Low Voltage Common Trench"]
[null,null,null,null,"HVST Service Connections"]
[null,null,null,null,"HV Service Connections"]
[null,null,null,null,"HV Metering CA Service Connections"]
[null,null,null,null,"HV/LV Service Connections"]
[null,null,null,null,"Business LV Service Connections"]
[null,null,null,null,"Business LV Metering CA Service Connections"]
[null,null,null,null,"Domestic LV Service Connections"]
[null,null,null,null,"Domestic LV Metering CA Service Connections"]
[null,null,null,null,"Emergency Network Spares"]
[null,null,null,null,"Motor Vehicles"]
[null,null,null,null,"Minor Assets"]
[null,null,null,null,{"$f":"E50","v":"Non-System Property"}]
[null,null,null,null,"Spare Parts"]
[null,null,null,null,"NEM Assets"]
[null,null,null,null,"Business Management Systems"]
[null,null,null,null,"Land"]
[null,null,null,null,"Easements"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Buildings"]
[null,null,null,null,"Equity raising costs"]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H72:H121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS72:BS121)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(CB72:CB121)","v":0},{"$f":"SUM(CC72:CC121)","v":0}]
[]
[null,null,null,"Actual asset disposals - As incurred ($m, nominal)"]
[null,null,null,null,{"$f":"$E$16","v":"Asset class"},null,null,{"$f":"IF(H$16=\"\", \"\", \"Actual asset disposals \n(\" & H$4 & \")\")","v":"Actual asset disposals \n(2011-12)"},{"$f":"IF(I$16=\"\", \"\", \"Actual asset disposals \n(\" & I$4 & \")\")","v":"Actual asset disposals \n(2012-13)"},"Actual asset disposals \n(2013-14)","Actual asset disposals \n(2014-15)","Actual asset disposals \n(2015-16)","Actual asset disposals \n(2016-17)","Actual asset disposals \n(2017-18)","Actual asset disposals \n(2018-19)","Actual asset disposals \n(2019-20)","Actual asset disposals \n(2020-21)","Actual asset disposals \n(2021-22)","Actual asset disposals \n(2022-23)","Actual asset disposals \n(2023-24)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$16=\"\", \"\", \"Actual asset disposals \n(\" & BU$4 & \")\")","v":""},"","","","","","","",""]
[null,null,null,null,"Underground Subtransmission Lines (Urban)",null,null,0,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":1.1063688503530546E-3},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":1.1063688503530546E-3},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E127, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Rural Zone Substations",null,null,0,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":1.5220478555003793E-5},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":1.5220478555003793E-5},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E129, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Overhead High Voltage Lines Urban",null,null,0,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":3.1887606307307768E-2},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":3.1887606307307768E-2},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E132, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Voltage Regulators on Distribution Feeders",null,null,0,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":2.3916160989319742E-3},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":2.3916160989319742E-3},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E134, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Distribution Substations HV (Ground)",null,null,0,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0.05},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":8.2470200000000007E-3},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":1.2948555315705958E-2},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":1.2948555315705958E-2},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E138, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Overhead Low Voltage Lines Underbuilt Urban",null,null,0,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":1.3310859679900307E-2},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":1.3310859679900307E-2},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E141, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Overhead Low Voltage Lines Urban",null,null,0,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":1.6446214872199778E-2},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":1.6446214872199778E-2},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E143, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Overhead Low Voltage Lines Rural",null,null,0,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":2.8012970032799542E-2},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":2.8012970032799542E-2},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E144, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"HV Service Connections",null,null,0,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":7.9640033344665631E-4},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":7.9640033344665631E-4},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E148, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Business LV Service Connections",null,null,0,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":3.2722224497993891E-3},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":3.2722224497993891E-3},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E151, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Domestic LV Metering CA Service Connections",null,null,0,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":1.7066233131340976E-3},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":1.7066233131340976E-3},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E154, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Minor Assets",null,null,3.464853492053471,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0.28790815547767623},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":9.7923003099042477E-2},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E157, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"NEM Assets",null,null,1.35211071386127,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E160, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Business Management Systems",null,null,0,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E161, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Easements",null,null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E163, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E166, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E170, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E172, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Equity raising costs",null,null,null,{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$79:$XFD$128, MATCH($E175, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,{"$f":"$E$16","v":"Asset class"},null,{"$f":"\"TAB remaining life (as at \n\"&$G$4&\")\"","v":"TAB remaining life (as at \n2010-11)"},{"$f":"IF(H$10<>\"\", \"Tax standard life (\" &H$10&\")\", \"\")","v":"Tax standard life (2011-12)"},{"$f":"IF(I$10<>\"\", \"Tax standard life (\" &I$10&\")\", \"\")","v":"Tax standard life (2012-17)"},"","","","","Tax standard life (2017-19)","","Tax standard life (2019-24)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"Tax standard life (\" &BU$10&\")\", \"\")","v":""},"","","","","","","",""]
[null,null,null,null,"Underground Subtransmission Lines (Urban)",null,49.251817953046576,50,50,null,null,null,null,50,null,50]
[null,null,null,null,"Urban Zone Substations",null,29.599056700660071,32.773020440897511,32.773020440897511,null,null,null,null,32.773020440897511,null,32.773020440897511]
[null,null,null,null,"Distribution Switching Stations (Ground)",null,29.669400080996297,36.276039740881849,36.276039740881849,null,null,null,null,36.276039740881849,null,36.276039740881849]
[null,null,null,null,"Voltage Regulators on Distribution Feeders",null,44.608305526902299,45.45454545454546,45.45454545454546,null,null,null,null,45.45454545454546,null,45.45454545454546]
[null,null,null,null,"Distribution Substations HV (Ground)",null,26.350091182180353,33.249666818823314,33.249666818823314,null,null,null,null,33.249666818823314,null,33.249666818823314]
[null,null,null,null,"Distribution Substations LV (Ground)",null,29.749541906041365,34.149172785632899,34.149172785632899,null,null,null,null,34.149172785632899,null,34.149172785632899]
[null,null,null,null,"Overhead Low Voltage Lines Urban",null,29.636524295519077,35.275297409764988,35.275297409764988,null,null,null,null,35.275297409764988,null,35.275297409764988]
[null,null,null,null,"Underground Low Voltage Lines",null,40.462344470978167,42.484392036221195,42.484392036221195,null,null,null,null,42.484392036221195,null,42.484392036221195]
[null,null,null,null,"HV Metering CA Service Connections",null,35.982720832734351,36.4,36.4,null,null,null,null,36.4,null,36.4]
[null,null,null,null,"HV/LV Service Connections",null,32.450211291502548,36.412417735065269,36.412417735065269,null,null,null,null,36.412417735065269,null,36.412417735065269]
[null,null,null,null,"Domestic LV Service Connections",null,32.872049978210811,36.412417735065269,36.412417735065269,null,null,null,null,36.412417735065269,null,36.412417735065269]
[null,null,null,null,"Motor Vehicles",null,5.4217654112149338,9.2336424092627478,9.2336424092627478,null,null,null,null,9.2336424092627478,null,9.2336424092627478]
[null,null,null,null,"Spare Parts",null,"n/a","n/a","n/a",null,null,null,null,"n/a",null,"n/a"]
[null,null,null,null,"Land",null,"n/a","n/a","n/a",null,null,null,null,"n/a",null,"n/a"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[]
[null,null,null,"RAB standard lives (years)"]
[null,null,null,null,"Urban Zone Substations",null,null,40,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":40},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":40},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":40},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E235, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"SCADA",null,null,10,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":10},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":10},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":10},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E237, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Voltage Regulators on Distribution Feeders",null,null,40,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":40},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":40},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":40},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E241, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Distribution Substations HV (Pole)",null,null,40,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":40},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":40},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":40},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E244, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Distribution Substations LV (Ground)",null,null,40,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":40},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":40},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":40},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E247, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Overhead Low Voltage Lines Underbuilt Urban",null,null,35,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":35},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":35},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":35},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E248, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Overhead Low Voltage Lines Urban",null,null,35,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":35},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":35},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":35},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E250, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Underground Low Voltage Common Trench",null,null,60,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":60},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":60},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":60},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E253, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"HV/LV Service Connections",null,null,40,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":40},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":40},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":40},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E257, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Business LV Metering CA Service Connections",null,null,25,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":25},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":25},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":25},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E259, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Motor Vehicles",null,null,6,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":6},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":6},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":6},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E263, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Spare Parts",null,null,"n/a",{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E266, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Business Management Systems",null,null,10,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":10},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":10},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":10},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E268, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Land",null,null,{"$f":"I269","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E269, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,0,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E272, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,0,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E275, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,0,{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E278, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Buildings",null,null,"n/a",{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0))","v":40},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$187:$XFD$236, MATCH($E281, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0))","v":0}]
[null,null,null,null,{"$f":"$E$16","v":"Asset class"},null,null,{"$f":"IF(H11<1, \"Final year TAB adjustments (\"&H$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$285:H$285)=SUM($H$11:I$11)-1, \"Final year TAB adjustments (\" & I$4 & \")\", IF(OR(I$286:I$335<>\"\"), \"Mid-period asset adjustment (\" & I$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:I$285)=SUM($H$11:J$11)-1, \"Final year TAB adjustments (\" & J$4 & \")\", IF(OR(J$286:J$335<>\"\"), \"Mid-period asset adjustment (\" & J$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:J$285)=SUM($H$11:K$11)-1, \"Final year TAB adjustments (\" & K$4 & \")\", IF(OR(K$286:K$335<>\"\"), \"Mid-period asset adjustment (\" & K$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:K$285)=SUM($H$11:L$11)-1, \"Final year TAB adjustments (\" & L$4 & \")\", IF(OR(L$286:L$335<>\"\"), \"Mid-period asset adjustment (\" & L$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:L$285)=SUM($H$11:M$11)-1, \"Final year TAB adjustments (\" & M$4 & \")\", IF(OR(M$286:M$335<>\"\"), \"Mid-period asset adjustment (\" & M$4 & \")\", \"\"))","v":"Final year TAB adjustments (2016-17)"},{"$f":"IF(COUNTA($H$285:M$285)=SUM($H$11:N$11)-1, \"Final year TAB adjustments (\" & N$4 & \")\", IF(OR(N$286:N$335<>\"\"), \"Mid-period asset adjustment (\" & N$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:N$285)=SUM($H$11:O$11)-1, \"Final year TAB adjustments (\" & O$4 & \")\", IF(OR(O$286:O$335<>\"\"), \"Mid-period asset adjustment (\" & O$4 & \")\", \"\"))","v":"Final year TAB adjustments (2018-19)"},{"$f":"IF(COUNTA($H$285:O$285)=SUM($H$11:P$11)-1, \"Final year TAB adjustments (\" & P$4 & \")\", IF(OR(P$286:P$335<>\"\"), \"Mid-period asset adjustment (\" & P$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:P$285)=SUM($H$11:Q$11)-1, \"Final year TAB adjustments (\" & Q$4 & \")\", IF(OR(Q$286:Q$335<>\"\"), \"Mid-period asset adjustment (\" & Q$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:Q$285)=SUM($H$11:R$11)-1, \"Final year TAB adjustments (\" & R$4 & \")\", IF(OR(R$286:R$335<>\"\"), \"Mid-period asset adjustment (\" & R$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:R$285)=SUM($H$11:S$11)-1, \"Final year TAB adjustments (\" & S$4 & \")\", IF(OR(S$286:S$335<>\"\"), \"Mid-period asset adjustment (\" & S$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:S$285)=SUM($H$11:T$11)-1, \"Final year TAB adjustments (\" & T$4 & \")\", IF(OR(T$286:T$335<>\"\"), \"Mid-period asset adjustment (\" & T$4 & \")\", \"\"))","v":"Final year TAB adjustments (2023-24)"},{"$f":"IF(COUNTA($H$285:T$285)=SUM($H$11:U$11)-1, \"Final year TAB adjustments (\" & U$4 & \")\", IF(OR(U$286:U$335<>\"\"), \"Mid-period asset adjustment (\" & U$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:U$285)=SUM($H$11:V$11)-1, \"Final year TAB adjustments (\" & V$4 & \")\", IF(OR(V$286:V$335<>\"\"), \"Mid-period asset adjustment (\" & V$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:V$285)=SUM($H$11:W$11)-1, \"Final year TAB adjustments (\" & W$4 & \")\", IF(OR(W$286:W$335<>\"\"), \"Mid-period asset adjustment (\" & W$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:W$285)=SUM($H$11:X$11)-1, \"Final year TAB adjustments (\" & X$4 & \")\", IF(OR(X$286:X$335<>\"\"), \"Mid-period asset adjustment (\" & X$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:X$285)=SUM($H$11:Y$11)-1, \"Final year TAB adjustments (\" & Y$4 & \")\", IF(OR(Y$286:Y$335<>\"\"), \"Mid-period asset adjustment (\" & Y$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:Y$285)=SUM($H$11:Z$11)-1, \"Final year TAB adjustments (\" & Z$4 & \")\", IF(OR(Z$286:Z$335<>\"\"), \"Mid-period asset adjustment (\" & Z$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:Z$285)=SUM($H$11:AA$11)-1, \"Final year TAB adjustments (\" & AA$4 & \")\", IF(OR(AA$286:AA$335<>\"\"), \"Mid-period asset adjustment (\" & AA$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AA$285)=SUM($H$11:AB$11)-1, \"Final year TAB adjustments (\" & AB$4 & \")\", IF(OR(AB$286:AB$335<>\"\"), \"Mid-period asset adjustment (\" & AB$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AB$285)=SUM($H$11:AC$11)-1, \"Final year TAB adjustments (\" & AC$4 & \")\", IF(OR(AC$286:AC$335<>\"\"), \"Mid-period asset adjustment (\" & AC$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AC$285)=SUM($H$11:AD$11)-1, \"Final year TAB adjustments (\" & AD$4 & \")\", IF(OR(AD$286:AD$335<>\"\"), \"Mid-period asset adjustment (\" & AD$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AD$285)=SUM($H$11:AE$11)-1, \"Final year TAB adjustments (\" & AE$4 & \")\", IF(OR(AE$286:AE$335<>\"\"), \"Mid-period asset adjustment (\" & AE$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AE$285)=SUM($H$11:AF$11)-1, \"Final year TAB adjustments (\" & AF$4 & \")\", IF(OR(AF$286:AF$335<>\"\"), \"Mid-period asset adjustment (\" & AF$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AF$285)=SUM($H$11:AG$11)-1, \"Final year TAB adjustments (\" & AG$4 & \")\", IF(OR(AG$286:AG$335<>\"\"), \"Mid-period asset adjustment (\" & AG$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AG$285)=SUM($H$11:AH$11)-1, \"Final year TAB adjustments (\" & AH$4 & \")\", IF(OR(AH$286:AH$335<>\"\"), \"Mid-period asset adjustment (\" & AH$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AH$285)=SUM($H$11:AI$11)-1, \"Final year TAB adjustments (\" & AI$4 & \")\", IF(OR(AI$286:AI$335<>\"\"), \"Mid-period asset adjustment (\" & AI$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AI$285)=SUM($H$11:AJ$11)-1, \"Final year TAB adjustments (\" & AJ$4 & \")\", IF(OR(AJ$286:AJ$335<>\"\"), \"Mid-period asset adjustment (\" & AJ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AJ$285)=SUM($H$11:AK$11)-1, \"Final year TAB adjustments (\" & AK$4 & \")\", IF(OR(AK$286:AK$335<>\"\"), \"Mid-period asset adjustment (\" & AK$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AK$285)=SUM($H$11:AL$11)-1, \"Final year TAB adjustments (\" & AL$4 & \")\", IF(OR(AL$286:AL$335<>\"\"), \"Mid-period asset adjustment (\" & AL$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AL$285)=SUM($H$11:AM$11)-1, \"Final year TAB adjustments (\" & AM$4 & \")\", IF(OR(AM$286:AM$335<>\"\"), \"Mid-period asset adjustment (\" & AM$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AM$285)=SUM($H$11:AN$11)-1, \"Final year TAB adjustments (\" & AN$4 & \")\", IF(OR(AN$286:AN$335<>\"\"), \"Mid-period asset adjustment (\" & AN$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AN$285)=SUM($H$11:AO$11)-1, \"Final year TAB adjustments (\" & AO$4 & \")\", IF(OR(AO$286:AO$335<>\"\"), \"Mid-period asset adjustment (\" & AO$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AO$285)=SUM($H$11:AP$11)-1, \"Final year TAB adjustments (\" & AP$4 & \")\", IF(OR(AP$286:AP$335<>\"\"), \"Mid-period asset adjustment (\" & AP$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AP$285)=SUM($H$11:AQ$11)-1, \"Final year TAB adjustments (\" & AQ$4 & \")\", IF(OR(AQ$286:AQ$335<>\"\"), \"Mid-period asset adjustment (\" & AQ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AQ$285)=SUM($H$11:AR$11)-1, \"Final year TAB adjustments (\" & AR$4 & \")\", IF(OR(AR$286:AR$335<>\"\"), \"Mid-period asset adjustment (\" & AR$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AR$285)=SUM($H$11:AS$11)-1, \"Final year TAB adjustments (\" & AS$4 & \")\", IF(OR(AS$286:AS$335<>\"\"), \"Mid-period asset adjustment (\" & AS$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AS$285)=SUM($H$11:AT$11)-1, \"Final year TAB adjustments (\" & AT$4 & \")\", IF(OR(AT$286:AT$335<>\"\"), \"Mid-period asset adjustment (\" & AT$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AT$285)=SUM($H$11:AU$11)-1, \"Final year TAB adjustments (\" & AU$4 & \")\", IF(OR(AU$286:AU$335<>\"\"), \"Mid-period asset adjustment (\" & AU$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AU$285)=SUM($H$11:AV$11)-1, \"Final year TAB adjustments (\" & AV$4 & \")\", IF(OR(AV$286:AV$335<>\"\"), \"Mid-period asset adjustment (\" & AV$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AV$285)=SUM($H$11:AW$11)-1, \"Final year TAB adjustments (\" & AW$4 & \")\", IF(OR(AW$286:AW$335<>\"\"), \"Mid-period asset adjustment (\" & AW$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AW$285)=SUM($H$11:AX$11)-1, \"Final year TAB adjustments (\" & AX$4 & \")\", IF(OR(AX$286:AX$335<>\"\"), \"Mid-period asset adjustment (\" & AX$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AX$285)=SUM($H$11:AY$11)-1, \"Final year TAB adjustments (\" & AY$4 & \")\", IF(OR(AY$286:AY$335<>\"\"), \"Mid-period asset adjustment (\" & AY$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AY$285)=SUM($H$11:AZ$11)-1, \"Final year TAB adjustments (\" & AZ$4 & \")\", IF(OR(AZ$286:AZ$335<>\"\"), \"Mid-period asset adjustment (\" & AZ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AZ$285)=SUM($H$11:BA$11)-1, \"Final year TAB adjustments (\" & BA$4 & \")\", IF(OR(BA$286:BA$335<>\"\"), \"Mid-period asset adjustment (\" & BA$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BA$285)=SUM($H$11:BB$11)-1, \"Final year TAB adjustments (\" & BB$4 & \")\", IF(OR(BB$286:BB$335<>\"\"), \"Mid-period asset adjustment (\" & BB$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BB$285)=SUM($H$11:BC$11)-1, \"Final year TAB adjustments (\" & BC$4 & \")\", IF(OR(BC$286:BC$335<>\"\"), \"Mid-period asset adjustment (\" & BC$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BC$285)=SUM($H$11:BD$11)-1, \"Final year TAB adjustments (\" & BD$4 & \")\", IF(OR(BD$286:BD$335<>\"\"), \"Mid-period asset adjustment (\" & BD$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BD$285)=SUM($H$11:BE$11)-1, \"Final year TAB adjustments (\" & BE$4 & \")\", IF(OR(BE$286:BE$335<>\"\"), \"Mid-period asset adjustment (\" & BE$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BE$285)=SUM($H$11:BF$11)-1, \"Final year TAB adjustments (\" & BF$4 & \")\", IF(OR(BF$286:BF$335<>\"\"), \"Mid-period asset adjustment (\" & BF$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BF$285)=SUM($H$11:BG$11)-1, \"Final year TAB adjustments (\" & BG$4 & \")\", IF(OR(BG$286:BG$335<>\"\"), \"Mid-period asset adjustment (\" & BG$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BG$285)=SUM($H$11:BH$11)-1, \"Final year TAB adjustments (\" & BH$4 & \")\", IF(OR(BH$286:BH$335<>\"\"), \"Mid-period asset adjustment (\" & BH$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BH$285)=SUM($H$11:BI$11)-1, \"Final year TAB adjustments (\" & BI$4 & \")\", IF(OR(BI$286:BI$335<>\"\"), \"Mid-period asset adjustment (\" & BI$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BI$285)=SUM($H$11:BJ$11)-1, \"Final year TAB adjustments (\" & BJ$4 & \")\", IF(OR(BJ$286:BJ$335<>\"\"), \"Mid-period asset adjustment (\" & BJ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BJ$285)=SUM($H$11:BK$11)-1, \"Final year TAB adjustments (\" & BK$4 & \")\", IF(OR(BK$286:BK$335<>\"\"), \"Mid-period asset adjustment (\" & BK$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BK$285)=SUM($H$11:BL$11)-1, \"Final year TAB adjustments (\" & BL$4 & \")\", IF(OR(BL$286:BL$335<>\"\"), \"Mid-period asset adjustment (\" & BL$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BL$285)=SUM($H$11:BM$11)-1, \"Final year TAB adjustments (\" & BM$4 & \")\", IF(OR(BM$286:BM$335<>\"\"), \"Mid-period asset adjustment (\" & BM$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BM$285)=SUM($H$11:BN$11)-1, \"Final year TAB adjustments (\" & BN$4 & \")\", IF(OR(BN$286:BN$335<>\"\"), \"Mid-period asset adjustment (\" & BN$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BN$285)=SUM($H$11:BO$11)-1, \"Final year TAB adjustments (\" & BO$4 & \")\", IF(OR(BO$286:BO$335<>\"\"), \"Mid-period asset adjustment (\" & BO$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BO$285)=SUM($H$11:BP$11)-1, \"Final year TAB adjustments (\" & BP$4 & \")\", IF(OR(BP$286:BP$335<>\"\"), \"Mid-period asset adjustment (\" & BP$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BP$285)=SUM($H$11:BQ$11)-1, \"Final year TAB adjustments (\" & BQ$4 & \")\", IF(OR(BQ$286:BQ$335<>\"\"), \"Mid-period asset adjustment (\" & BQ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BQ$285)=SUM($H$11:BR$11)-1, \"Final year TAB adjustments (\" & BR$4 & \")\", IF(OR(BR$286:BR$335<>\"\"), \"Mid-period asset adjustment (\" & BR$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BR$285)=SUM($H$11:BS$11)-1, \"Final year TAB adjustments (\" & BS$4 & \")\", IF(OR(BS$286:BS$335<>\"\"), \"Mid-period asset adjustment (\" & BS$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BS$285)=SUM($H$11:BT$11)-1, \"Final year TAB adjustments (\" & BT$4 & \")\", IF(OR(BT$286:BT$335<>\"\"), \"Mid-period asset adjustment (\" & BT$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BT$285)=SUM($H$11:BU$11)-1, \"Final year TAB adjustments (\" & BU$4 & \")\", IF(OR(BU$286:BU$335<>\"\"), \"Mid-period asset adjustment (\" & BU$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BU$285)=SUM($H$11:BV$11)-1, \"Final year TAB adjustments (\" & BV$4 & \")\", IF(OR(BV$286:BV$335<>\"\"), \"Mid-period asset adjustment (\" & BV$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BV$285)=SUM($H$11:BW$11)-1, \"Final year TAB adjustments (\" & BW$4 & \")\", IF(OR(BW$286:BW$335<>\"\"), \"Mid-period asset adjustment (\" & BW$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BW$285)=SUM($H$11:BX$11)-1, \"Final year TAB adjustments (\" & BX$4 & \")\", IF(OR(BX$286:BX$335<>\"\"), \"Mid-period asset adjustment (\" & BX$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BX$285)=SUM($H$11:BY$11)-1, \"Final year TAB adjustments (\" & BY$4 & \")\", IF(OR(BY$286:BY$335<>\"\"), \"Mid-period asset adjustment (\" & BY$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BY$285)=SUM($H$11:BZ$11)-1, \"Final year TAB adjustments (\" & BZ$4 & \")\", IF(OR(BZ$286:BZ$335<>\"\"), \"Mid-period asset adjustment (\" & BZ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BZ$285)=SUM($H$11:CA$11)-1, \"Final year TAB adjustments (\" & CA$4 & \")\", IF(OR(CA$286:CA$335<>\"\"), \"Mid-period asset adjustment (\" & CA$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:CA$285)=SUM($H$11:CB$11)-1, \"Final year TAB adjustments (\" & CB$4 & \")\", IF(OR(CB$286:CB$335<>\"\"), \"Mid-period asset adjustment (\" & CB$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:CB$285)=SUM($H$11:CC$11)-1, \"Final year TAB adjustments (\" & CC$4 & \")\", IF(OR(CC$286:CC$335<>\"\"), \"Mid-period asset adjustment (\" & CC$4 & \")\", \"\"))","v":""}]
[null,null,null,null,{"$f":"E18","v":"Overhead Subtransmission Lines (Urban)"}]
[null,null,null,null,"SCADA"]
[null,null,null,null,"Distribution Switching Stations (Ground)"]
[null,null,null,null,"Underground High Voltage Lines"]
[null,null,null,null,"Distribution Substations HV (Pole)"]
[null,null,null,null,"Distribution Substations LV (Ground)"]
[null,null,null,null,"Overhead Low Voltage Lines Underbuilt Rural"]
[null,null,null,null,"Underground Low Voltage Common Trench"]
[null,null,null,null,"HV Metering CA Service Connections"]
[null,null,null,null,"Business LV Metering CA Service Connections"]
[null,null,null,null,"Domestic LV Service Connections"]
[null,null,null,null,"Emergency Network Spares"]
[null,null,null,null,"Spare Parts"]
[null,null,null,null,"Land"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Buildings"]
[]
[null,null,null,null,{"$f":"E18","v":"Overhead Subtransmission Lines (Urban)"}]
[null,null,null,null,"Rural Zone Substations"]
[null,null,null,null,"Overhead High Voltage Lines Urban"]
[null,null,null,null,"Underground High Voltage Lines SWER"]
[null,null,null,null,"Distribution Substations HV (Pole)"]
[null,null,null,null,"Distribution Substations LV (Pole)"]
[null,null,null,null,"Overhead Low Voltage Lines Underbuilt Rural"]
[null,null,null,null,"Underground Low Voltage Common Trench"]
[null,null,null,null,"HV Service Connections"]
[null,null,null,null,"Business LV Service Connections"]
[null,null,null,null,"Domestic LV Metering CA Service Connections"]
[null,null,null,null,"Minor Assets"]
[null,null,null,null,"NEM Assets"]
[null,null,null,null,"Business Management Systems"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Equity raising costs"]
[null,null,null,null,{"$f":"E18","v":"Overhead Subtransmission Lines (Urban)"},null,null,{"$f":"IF(H340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC340<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E233, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Rural Zone Substations",null,null,{"$f":"IF(H343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC343<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E236, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Distribution Switching Stations (Ground)",null,null,{"$f":"IF(H345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC345<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E238, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Overhead High Voltage Lines Urban",null,null,{"$f":"IF(H346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC346<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E239, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Underground High Voltage Lines",null,null,{"$f":"IF(H349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC349<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E242, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Distribution Substations LV (Pole)",null,null,{"$f":"IF(H353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC353<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E246, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Overhead Low Voltage Lines Underbuilt Rural",null,null,{"$f":"IF(H356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC356<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E249, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Underground Low Voltage Lines",null,null,{"$f":"IF(H359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC359<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E252, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"HV Service Connections",null,null,{"$f":"IF(H362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC362<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E255, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"HV Metering CA Service Connections",null,null,{"$f":"IF(H363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC363<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E256, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Business LV Service Connections",null,null,{"$f":"IF(H365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC365<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E258, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Domestic LV Metering CA Service Connections",null,null,{"$f":"IF(H368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC368<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E261, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Non-System Property",null,null,{"$f":"IF(H372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC372<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E265, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"NEM Assets",null,null,{"$f":"IF(H374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC374<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E267, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,"Easements",null,null,{"$f":"IF(H377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC377<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E270, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC381<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E274, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC383<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E276, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC386<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E279, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IF(H387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(H$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(I387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(I$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(J387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(J$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(K387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(K$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(L387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(L$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(M387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(M$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(N387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(N$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(O387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(O$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(P387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(P$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Q387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(Q$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(R387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(R$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(S387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(S$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(T387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(T$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(U387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(U$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(V387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(V$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(W387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(W$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(X387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(X$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Y387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(Y$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(Z387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(Z$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AA387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AB387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AC387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AD387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AE387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AF387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AG387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AH387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AI387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AJ387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AK387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AL387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AM387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AN387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AO387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AP387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AQ387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AR387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AS387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AT387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AU387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AV387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AW387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AX387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AY387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(AZ387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(AZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BA387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BB387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BC387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BC$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BD387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BD$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BE387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BE$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BF387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BF$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BG387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BG$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BH387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BH$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BI387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BI$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BJ387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BJ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BK387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BK$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BL387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BL$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BM387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BM$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BN387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BN$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BO387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BO$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BP387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BP$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BQ387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BQ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BR387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BR$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BS387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BS$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BT387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BT$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BU387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BU$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BV387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BV$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BW387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BW$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BX387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BX$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BY387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BY$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(BZ387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(BZ$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CA387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(CA$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CB387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(CB$4, RAB_years, 0)), 0)","v":0},{"$f":"IF(CC387<>\"\", INDEX('RAB input'!$H$294:$XFD$343, MATCH($E280, 'RAB input'!$E$25:$E$74, 0), MATCH(CC$4, RAB_years, 0)), 0)","v":0}]
[]
[null,null,null,null,{"$f":"E19","v":"Underground Subtransmission Lines (Urban)"},null,"SL","SL","SL",null,null,null,null,"SL",null,"DV"]
[null,null,null,null,"Rural Zone Substations",null,"SL","SL","SL",null,null,null,null,"SL",null,"DV"]
[null,null,null,null,"Overhead High Voltage Lines Urban",null,"SL","SL","SL",null,null,null,null,"SL",null,"DV"]
[null,null,null,null,"Voltage Regulators on Distribution Feeders",null,"SL","SL","SL",null,null,null,null,"SL",null,"DV"]
[null,null,null,null,"Distribution Substations HV (Ground)",null,"SL","SL","SL",null,null,null,null,"SL",null,"DV"]
[null,null,null,null,"Overhead Low Voltage Lines Underbuilt Urban",null,"SL","SL","SL",null,null,null,null,"SL",null,"DV"]
[null,null,null,null,"Overhead Low Voltage Lines Underbuilt Rural",null,"SL","SL","SL",null,null,null,null,"SL",null,"DV"]
[null,null,null,null,"Underground Low Voltage Lines",null,"SL","SL","SL",null,null,null,null,"SL",null,"DV"]
[null,null,null,null,"Underground Low Voltage Common Trench",null,"SL","SL","SL",null,null,null,null,"SL",null,"DV"]
[null,null,null,null,"HVST Service Connections",null,"SL","SL","SL",null,null,null,null,"SL",null,"DV"]
[null,null,null,null,"HV Service Connections",null,"SL","SL","SL",null,null,null,null,"SL",null,"DV"]
[null,null,null,null,"HV Metering CA Service Connections",null,"SL","SL","SL",null,null,null,null,"SL",null,"DV"]
[null,null,null,null,"HV/LV Service Connections",null,"SL","SL","SL",null,null,null,null,"SL",null,"DV"]
[null,null,null,null,"Business LV Service Connections",null,"SL","SL","SL",null,null,null,null,"SL",null,"DV"]
[null,null,null,null,"Business LV Metering CA Service Connections",null,"SL","SL","SL",null,null,null,null,"SL",null,"DV"]
[null,null,null,null,"Domestic LV Service Connections",null,"SL","SL","SL",null,null,null,null,"SL",null,"DV"]
[null,null,null,null,"Domestic LV Metering CA Service Connections",null,"SL","SL","SL",null,null,null,null,"SL",null,"DV"]
[null,null,null,null,"Emergency Network Spares",null,"SL","SL","SL",null,null,null,null,"SL",null,"DV"]
[null,null,null,null,"Motor Vehicles",null,"SL","SL","SL",null,null,null,null,"SL",null,"DV"]
[null,null,null,null,"Minor Assets",null,"SL","SL","SL",null,null,null,null,"SL",null,"DV"]
[null,null,null,null,"Non-System Property",null,"SL","SL","SL",null,null,null,null,"SL",null,"DV"]
[null,null,null,null,"Spare Parts",null,"SL","SL","SL",null,null,null,null,"SL",null,"DV"]
[null,null,null,null,"NEM Assets",null,"SL","SL","SL",null,null,null,null,"SL",null,"DV"]
[null,null,null,null,"Business Management Systems",null,"SL","SL","SL",null,null,null,null,"SL",null,"DV"]
[null,null,null,null,"Land"]
[null,null,null,null,"Easements"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q$10<>\"\", \"SL\", \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"SL\", \"\")","v":""},"","","","","","","",""]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Q$10<>\"\", \"SL\", \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"Buildings",null,"SL",{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},{"$f":"IF(I$10<>\"\", \"SL\", \"\")","v":"SL"},"","","","","SL","","SL","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"Equity raising costs",null,"SL",{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},"SL","","","","","SL","","SL","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"RAB tracking","index":3,"n_rows":2304,"n_cols":80,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[null,null,null,null,null,{"$f":"IF('RAB input'!$F$8='TAB input'!$F$8, 'RAB input'!$F$8, 'TAB input'!$F$8) & \" - RAB tracking - Elec DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"TasNetworks D - RAB tracking - Elec DNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,null,null,null,null,{"$f":"\"Year ($m, real \"&'RAB input'!$G$4&\")\"","v":"Year ($m, real 2011-12)"},{"$f":"'RAB input'!G$4","v":"2011-12"},{"$f":"'RAB input'!H$4","v":"2012-13"},{"$f":"'RAB input'!I$4","v":"2013-14"},{"$f":"'RAB input'!J$4","v":"2014-15"},{"$f":"'RAB input'!K$4","v":"2015-16"},{"$f":"'RAB input'!L$4","v":"2016-17"},{"$f":"'RAB input'!M$4","v":"2017-18"},{"$f":"'RAB input'!N$4","v":"2018-19"},{"$f":"'RAB input'!O$4","v":"2019-20"},{"$f":"'RAB input'!P$4","v":"2020-21"},{"$f":"'RAB input'!Q$4","v":"2021-22"},{"$f":"'RAB input'!R$4","v":"2022-23"},{"$f":"'RAB input'!S$4","v":"2023-24"},{"$f":"'RAB input'!T$4","v":"2024-25"},{"$f":"'RAB input'!U$4","v":"2025-26"},{"$f":"'RAB input'!V$4","v":"2026-27"},{"$f":"'RAB input'!W$4","v":"2027-28"},{"$f":"'RAB input'!X$4","v":"2028-29"},{"$f":"'RAB input'!Y$4","v":"2029-30"},{"$f":"'RAB input'!Z$4","v":"2030-31"},{"$f":"'RAB input'!AA$4","v":"2031-32"},{"$f":"'RAB input'!AB$4","v":"2032-33"},{"$f":"'RAB input'!AC$4","v":"2033-34"},{"$f":"'RAB input'!AD$4","v":"2034-35"},{"$f":"'RAB input'!AE$4","v":"2035-36"},{"$f":"'RAB input'!AF$4","v":"2036-37"},{"$f":"'RAB input'!AG$4","v":"2037-38"},{"$f":"'RAB input'!AH$4","v":"2038-39"},{"$f":"'RAB input'!AI$4","v":"2039-40"},{"$f":"'RAB input'!AJ$4","v":"2040-41"},{"$f":"'RAB input'!AK$4","v":"2041-42"},{"$f":"'RAB input'!AL$4","v":"2042-43"},{"$f":"'RAB input'!AM$4","v":"2043-44"},{"$f":"'RAB input'!AN$4","v":"2044-45"},{"$f":"'RAB input'!AO$4","v":"2045-46"},{"$f":"'RAB input'!AP$4","v":"2046-47"},{"$f":"'RAB input'!AQ$4","v":"2047-48"},{"$f":"'RAB input'!AR$4","v":"2048-49"},{"$f":"'RAB input'!AS$4","v":"2049-50"},{"$f":"'RAB input'!AT$4","v":"2050-51"},{"$f":"'RAB input'!AU$4","v":"2051-52"},{"$f":"'RAB input'!AV$4","v":"2052-53"},{"$f":"'RAB input'!AW$4","v":"2053-54"},{"$f":"'RAB input'!AX$4","v":"2054-55"},{"$f":"'RAB input'!AY$4","v":"2055-56"},{"$f":"'RAB input'!AZ$4","v":"2056-57"},{"$f":"'RAB input'!BA$4","v":"2057-58"},{"$f":"'RAB input'!BB$4","v":"2058-59"},{"$f":"'RAB input'!BC$4","v":"2059-60"},{"$f":"'RAB input'!BD$4","v":"2060-61"},{"$f":"'RAB input'!BE$4","v":"2061-62"},{"$f":"'RAB input'!BF$4","v":"2062-63"},{"$f":"'RAB input'!BG$4","v":"2063-64"},{"$f":"'RAB input'!BH$4","v":"2064-65"},{"$f":"'RAB input'!BI$4","v":"2065-66"},{"$f":"'RAB input'!BJ$4","v":"2066-67"},{"$f":"'RAB input'!BK$4","v":"2067-68"},{"$f":"'RAB input'!BL$4","v":"2068-69"},{"$f":"'RAB input'!BM$4","v":"2069-70"},{"$f":"'RAB input'!BN$4","v":"2070-71"},{"$f":"'RAB input'!BO$4","v":"2071-72"},{"$f":"'RAB input'!BP$4","v":"2072-73"},{"$f":"'RAB input'!BQ$4","v":"2073-74"},{"$f":"'RAB input'!BR$4","v":"2074-75"},{"$f":"'RAB input'!BS$4","v":"2075-76"},{"$f":"'RAB input'!BT$4","v":"2076-77"},{"$f":"'RAB input'!BU$4","v":"2077-78"},{"$f":"'RAB input'!BV$4","v":"2078-79"},{"$f":"'RAB input'!BW$4","v":"2079-80"},{"$f":"'RAB input'!BX$4","v":"2080-81"},{"$f":"'RAB input'!BY$4","v":"2081-82"},{"$f":"'RAB input'!BZ$4","v":"2082-83"},{"$f":"'RAB input'!CA$4","v":"2083-84"},{"$f":"'RAB input'!CB$4","v":"2084-85"}]
[null,null,null,null,null,null,0,{"$f":"G5+1","v":1},{"$f":"H5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BT5+1","v":66},67,68,69,70,71,{"$f":"BZ5+1","v":72},{"$f":"CA5+1","v":73}]
[null,null,null,null,{"$f":"\"Asset class \"&E7","v":"Asset class 1"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E7, 'RAB input'!$D$25:$D$74, 0))","v":"Overhead Subtransmission Lines (Urban)"}]
[null,null,null,null,1,"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E7)/'RAB input'!G$15","v":10.820104186590086},{"$f":"(INDEX('RAB input'!H$25:H$74,$E7)-INDEX('RAB input'!H$79:H$128,$E7)-INDEX('RAB input'!H$133:H$182,$E7))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":1.4225601702637405},{"$f":"(INDEX('RAB input'!I$25:I$74,$E7)-INDEX('RAB input'!I$79:I$128,$E7)-INDEX('RAB input'!I$133:I$182,$E7))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":0.75948090139808},{"$f":"(INDEX('RAB input'!J$25:J$74,$E7)-INDEX('RAB input'!J$79:J$128,$E7)-INDEX('RAB input'!J$133:J$182,$E7))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0.31275576741234384},{"$f":"(INDEX('RAB input'!K$25:K$74,$E7)-INDEX('RAB input'!K$79:K$128,$E7)-INDEX('RAB input'!K$133:K$182,$E7))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0.32268437257129423},{"$f":"(INDEX('RAB input'!L$25:L$74,$E7)-INDEX('RAB input'!L$79:L$128,$E7)-INDEX('RAB input'!L$133:L$182,$E7))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0.21876961653822471},{"$f":"(INDEX('RAB input'!M$25:M$74,$E7)-INDEX('RAB input'!M$79:M$128,$E7)-INDEX('RAB input'!M$133:M$182,$E7))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":9.0727900318552823E-2},{"$f":"(INDEX('RAB input'!N$25:N$74,$E7)-INDEX('RAB input'!N$79:N$128,$E7)-INDEX('RAB input'!N$133:N$182,$E7))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0.24423164649281351},{"$f":"(INDEX('RAB input'!O$25:O$74,$E7)-INDEX('RAB input'!O$79:O$128,$E7)-INDEX('RAB input'!O$133:O$182,$E7))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0.36343071907014335},{"$f":"(INDEX('RAB input'!P$25:P$74,$E7)-INDEX('RAB input'!P$79:P$128,$E7)-INDEX('RAB input'!P$133:P$182,$E7))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0.41408795142240773},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E7)-INDEX('RAB input'!Q$79:Q$128,$E7)-INDEX('RAB input'!Q$133:Q$182,$E7))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0.39835462860697851},{"$f":"(INDEX('RAB input'!R$25:R$74,$E7)-INDEX('RAB input'!R$79:R$128,$E7)-INDEX('RAB input'!R$133:R$182,$E7))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0.27767674404197029},{"$f":"(INDEX('RAB input'!S$25:S$74,$E7)-INDEX('RAB input'!S$79:S$128,$E7)-INDEX('RAB input'!S$133:S$182,$E7))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0.32137382478377474},{"$f":"(INDEX('RAB input'!T$25:T$74,$E7)-INDEX('RAB input'!T$79:T$128,$E7)-INDEX('RAB input'!T$133:T$182,$E7))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E7)-INDEX('RAB input'!U$79:U$128,$E7)-INDEX('RAB input'!U$133:U$182,$E7))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E7)-INDEX('RAB input'!V$79:V$128,$E7)-INDEX('RAB input'!V$133:V$182,$E7))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E7)-INDEX('RAB input'!W$79:W$128,$E7)-INDEX('RAB input'!W$133:W$182,$E7))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E7)-INDEX('RAB input'!X$79:X$128,$E7)-INDEX('RAB input'!X$133:X$182,$E7))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E7)-INDEX('RAB input'!Y$79:Y$128,$E7)-INDEX('RAB input'!Y$133:Y$182,$E7))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E7)-INDEX('RAB input'!Z$79:Z$128,$E7)-INDEX('RAB input'!Z$133:Z$182,$E7))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E7)-INDEX('RAB input'!AA$79:AA$128,$E7)-INDEX('RAB input'!AA$133:AA$182,$E7))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E7)-INDEX('RAB input'!AB$79:AB$128,$E7)-INDEX('RAB input'!AB$133:AB$182,$E7))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E7)-INDEX('RAB input'!AC$79:AC$128,$E7)-INDEX('RAB input'!AC$133:AC$182,$E7))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E7)-INDEX('RAB input'!AD$79:AD$128,$E7)-INDEX('RAB input'!AD$133:AD$182,$E7))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E7)-INDEX('RAB input'!AE$79:AE$128,$E7)-INDEX('RAB input'!AE$133:AE$182,$E7))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E7)-INDEX('RAB input'!AF$79:AF$128,$E7)-INDEX('RAB input'!AF$133:AF$182,$E7))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E7)-INDEX('RAB input'!AG$79:AG$128,$E7)-INDEX('RAB input'!AG$133:AG$182,$E7))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E7)-INDEX('RAB input'!AH$79:AH$128,$E7)-INDEX('RAB input'!AH$133:AH$182,$E7))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E7)-INDEX('RAB input'!AI$79:AI$128,$E7)-INDEX('RAB input'!AI$133:AI$182,$E7))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E7)-INDEX('RAB input'!AJ$79:AJ$128,$E7)-INDEX('RAB input'!AJ$133:AJ$182,$E7))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E7)-INDEX('RAB input'!AK$79:AK$128,$E7)-INDEX('RAB input'!AK$133:AK$182,$E7))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E7)-INDEX('RAB input'!AL$79:AL$128,$E7)-INDEX('RAB input'!AL$133:AL$182,$E7))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E7)-INDEX('RAB input'!AM$79:AM$128,$E7)-INDEX('RAB input'!AM$133:AM$182,$E7))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E7)-INDEX('RAB input'!AN$79:AN$128,$E7)-INDEX('RAB input'!AN$133:AN$182,$E7))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E7)-INDEX('RAB input'!AO$79:AO$128,$E7)-INDEX('RAB input'!AO$133:AO$182,$E7))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E7)-INDEX('RAB input'!AP$79:AP$128,$E7)-INDEX('RAB input'!AP$133:AP$182,$E7))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E7)-INDEX('RAB input'!AQ$79:AQ$128,$E7)-INDEX('RAB input'!AQ$133:AQ$182,$E7))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E7)-INDEX('RAB input'!AR$79:AR$128,$E7)-INDEX('RAB input'!AR$133:AR$182,$E7))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E7)-INDEX('RAB input'!AS$79:AS$128,$E7)-INDEX('RAB input'!AS$133:AS$182,$E7))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E7)-INDEX('RAB input'!AT$79:AT$128,$E7)-INDEX('RAB input'!AT$133:AT$182,$E7))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E7)-INDEX('RAB input'!AU$79:AU$128,$E7)-INDEX('RAB input'!AU$133:AU$182,$E7))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E7)-INDEX('RAB input'!AV$79:AV$128,$E7)-INDEX('RAB input'!AV$133:AV$182,$E7))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E7)-INDEX('RAB input'!AW$79:AW$128,$E7)-INDEX('RAB input'!AW$133:AW$182,$E7))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E7)-INDEX('RAB input'!AX$79:AX$128,$E7)-INDEX('RAB input'!AX$133:AX$182,$E7))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E7)-INDEX('RAB input'!AY$79:AY$128,$E7)-INDEX('RAB input'!AY$133:AY$182,$E7))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E7)-INDEX('RAB input'!AZ$79:AZ$128,$E7)-INDEX('RAB input'!AZ$133:AZ$182,$E7))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E7)-INDEX('RAB input'!BA$79:BA$128,$E7)-INDEX('RAB input'!BA$133:BA$182,$E7))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E7)-INDEX('RAB input'!BB$79:BB$128,$E7)-INDEX('RAB input'!BB$133:BB$182,$E7))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E7)-INDEX('RAB input'!BC$79:BC$128,$E7)-INDEX('RAB input'!BC$133:BC$182,$E7))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E7)-INDEX('RAB input'!BD$79:BD$128,$E7)-INDEX('RAB input'!BD$133:BD$182,$E7))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E7)-INDEX('RAB input'!BE$79:BE$128,$E7)-INDEX('RAB input'!BE$133:BE$182,$E7))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E7)-INDEX('RAB input'!BF$79:BF$128,$E7)-INDEX('RAB input'!BF$133:BF$182,$E7))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E7)-INDEX('RAB input'!BG$79:BG$128,$E7)-INDEX('RAB input'!BG$133:BG$182,$E7))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E7)-INDEX('RAB input'!BH$79:BH$128,$E7)-INDEX('RAB input'!BH$133:BH$182,$E7))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E7)-INDEX('RAB input'!BI$79:BI$128,$E7)-INDEX('RAB input'!BI$133:BI$182,$E7))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E7)-INDEX('RAB input'!BJ$79:BJ$128,$E7)-INDEX('RAB input'!BJ$133:BJ$182,$E7))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E7)-INDEX('RAB input'!BK$79:BK$128,$E7)-INDEX('RAB input'!BK$133:BK$182,$E7))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E7)-INDEX('RAB input'!BL$79:BL$128,$E7)-INDEX('RAB input'!BL$133:BL$182,$E7))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E7)-INDEX('RAB input'!BM$79:BM$128,$E7)-INDEX('RAB input'!BM$133:BM$182,$E7))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E7)-INDEX('RAB input'!BN$79:BN$128,$E7)-INDEX('RAB input'!BN$133:BN$182,$E7))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E7)-INDEX('RAB input'!BO$79:BO$128,$E7)-INDEX('RAB input'!BO$133:BO$182,$E7))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E7)-INDEX('RAB input'!BP$79:BP$128,$E7)-INDEX('RAB input'!BP$133:BP$182,$E7))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E7)-INDEX('RAB input'!BQ$79:BQ$128,$E7)-INDEX('RAB input'!BQ$133:BQ$182,$E7))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E7)-INDEX('RAB input'!BR$79:BR$128,$E7)-INDEX('RAB input'!BR$133:BR$182,$E7))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E7)-INDEX('RAB input'!BS$79:BS$128,$E7)-INDEX('RAB input'!BS$133:BS$182,$E7))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E7)-INDEX('RAB input'!BT$79:BT$128,$E7)-INDEX('RAB input'!BT$133:BT$182,$E7))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E7)-INDEX('RAB input'!BU$79:BU$128,$E7)-INDEX('RAB input'!BU$133:BU$182,$E7))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BV$25:BV$74,$E7)-INDEX('RAB input'!BV$79:BV$128,$E7)-INDEX('RAB input'!BV$133:BV$182,$E7))/'RAB input'!BV$15*(1+'RAB input'!BV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BW$25:BW$74,$E7)-INDEX('RAB input'!BW$79:BW$128,$E7)-INDEX('RAB input'!BW$133:BW$182,$E7))/'RAB input'!BW$15*(1+'RAB input'!BW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BX$25:BX$74,$E7)-INDEX('RAB input'!BX$79:BX$128,$E7)-INDEX('RAB input'!BX$133:BX$182,$E7))/'RAB input'!BX$15*(1+'RAB input'!BX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BY$25:BY$74,$E7)-INDEX('RAB input'!BY$79:BY$128,$E7)-INDEX('RAB input'!BY$133:BY$182,$E7))/'RAB input'!BY$15*(1+'RAB input'!BY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BZ$25:BZ$74,$E7)-INDEX('RAB input'!BZ$79:BZ$128,$E7)-INDEX('RAB input'!BZ$133:BZ$182,$E7))/'RAB input'!BZ$15*(1+'RAB input'!BZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CA$25:CA$74,$E7)-INDEX('RAB input'!CA$79:CA$128,$E7)-INDEX('RAB input'!CA$133:CA$182,$E7))/'RAB input'!CA$15*(1+'RAB input'!CA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CB$25:CB$74,$E7)-INDEX('RAB input'!CB$79:CB$128,$E7)-INDEX('RAB input'!CB$133:CB$182,$E7))/'RAB input'!CB$15*(1+'RAB input'!CB$17)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$187:$G$236, $E7)=\"\", IF($G7=0, 0, F8), INDEX('RAB input'!$G$187:$G$236, $E7))","v":29.142027357373575},{"$f":"IF(INDEX('RAB input'!H$187:H$236, $E7)=\"\", G8, INDEX('RAB input'!H$187:H$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!I$187:I$236, $E7)=\"\", H8, INDEX('RAB input'!I$187:I$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!J$187:J$236, $E7)=\"\", I8, INDEX('RAB input'!J$187:J$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!K$187:K$236, $E7)=\"\", J8, INDEX('RAB input'!K$187:K$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!L$187:L$236, $E7)=\"\", K8, INDEX('RAB input'!L$187:L$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!M$187:M$236, $E7)=\"\", L8, INDEX('RAB input'!M$187:M$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!N$187:N$236, $E7)=\"\", M8, INDEX('RAB input'!N$187:N$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!O$187:O$236, $E7)=\"\", N8, INDEX('RAB input'!O$187:O$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!P$187:P$236, $E7)=\"\", O8, INDEX('RAB input'!P$187:P$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!Q$187:Q$236, $E7)=\"\", P8, INDEX('RAB input'!Q$187:Q$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!R$187:R$236, $E7)=\"\", Q8, INDEX('RAB input'!R$187:R$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!S$187:S$236, $E7)=\"\", R8, INDEX('RAB input'!S$187:S$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!T$187:T$236, $E7)=\"\", S8, INDEX('RAB input'!T$187:T$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!U$187:U$236, $E7)=\"\", T8, INDEX('RAB input'!U$187:U$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!V$187:V$236, $E7)=\"\", U8, INDEX('RAB input'!V$187:V$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!W$187:W$236, $E7)=\"\", V8, INDEX('RAB input'!W$187:W$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!X$187:X$236, $E7)=\"\", W8, INDEX('RAB input'!X$187:X$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!Y$187:Y$236, $E7)=\"\", X8, INDEX('RAB input'!Y$187:Y$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!Z$187:Z$236, $E7)=\"\", Y8, INDEX('RAB input'!Z$187:Z$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!AA$187:AA$236, $E7)=\"\", Z8, INDEX('RAB input'!AA$187:AA$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!AB$187:AB$236, $E7)=\"\", AA8, INDEX('RAB input'!AB$187:AB$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!AC$187:AC$236, $E7)=\"\", AB8, INDEX('RAB input'!AC$187:AC$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!AD$187:AD$236, $E7)=\"\", AC8, INDEX('RAB input'!AD$187:AD$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!AE$187:AE$236, $E7)=\"\", AD8, INDEX('RAB input'!AE$187:AE$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!AF$187:AF$236, $E7)=\"\", AE8, INDEX('RAB input'!AF$187:AF$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!AG$187:AG$236, $E7)=\"\", AF8, INDEX('RAB input'!AG$187:AG$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!AH$187:AH$236, $E7)=\"\", AG8, INDEX('RAB input'!AH$187:AH$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!AI$187:AI$236, $E7)=\"\", AH8, INDEX('RAB input'!AI$187:AI$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!AJ$187:AJ$236, $E7)=\"\", AI8, INDEX('RAB input'!AJ$187:AJ$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!AK$187:AK$236, $E7)=\"\", AJ8, INDEX('RAB input'!AK$187:AK$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!AL$187:AL$236, $E7)=\"\", AK8, INDEX('RAB input'!AL$187:AL$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!AM$187:AM$236, $E7)=\"\", AL8, INDEX('RAB input'!AM$187:AM$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!AN$187:AN$236, $E7)=\"\", AM8, INDEX('RAB input'!AN$187:AN$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!AO$187:AO$236, $E7)=\"\", AN8, INDEX('RAB input'!AO$187:AO$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!AP$187:AP$236, $E7)=\"\", AO8, INDEX('RAB input'!AP$187:AP$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!AQ$187:AQ$236, $E7)=\"\", AP8, INDEX('RAB input'!AQ$187:AQ$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!AR$187:AR$236, $E7)=\"\", AQ8, INDEX('RAB input'!AR$187:AR$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!AS$187:AS$236, $E7)=\"\", AR8, INDEX('RAB input'!AS$187:AS$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!AT$187:AT$236, $E7)=\"\", AS8, INDEX('RAB input'!AT$187:AT$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!AU$187:AU$236, $E7)=\"\", AT8, INDEX('RAB input'!AU$187:AU$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!AV$187:AV$236, $E7)=\"\", AU8, INDEX('RAB input'!AV$187:AV$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!AW$187:AW$236, $E7)=\"\", AV8, INDEX('RAB input'!AW$187:AW$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!AX$187:AX$236, $E7)=\"\", AW8, INDEX('RAB input'!AX$187:AX$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!AY$187:AY$236, $E7)=\"\", AX8, INDEX('RAB input'!AY$187:AY$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!AZ$187:AZ$236, $E7)=\"\", AY8, INDEX('RAB input'!AZ$187:AZ$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!BA$187:BA$236, $E7)=\"\", AZ8, INDEX('RAB input'!BA$187:BA$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!BB$187:BB$236, $E7)=\"\", BA8, INDEX('RAB input'!BB$187:BB$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!BC$187:BC$236, $E7)=\"\", BB8, INDEX('RAB input'!BC$187:BC$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!BD$187:BD$236, $E7)=\"\", BC8, INDEX('RAB input'!BD$187:BD$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!BE$187:BE$236, $E7)=\"\", BD8, INDEX('RAB input'!BE$187:BE$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!BF$187:BF$236, $E7)=\"\", BE8, INDEX('RAB input'!BF$187:BF$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!BG$187:BG$236, $E7)=\"\", BF8, INDEX('RAB input'!BG$187:BG$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!BH$187:BH$236, $E7)=\"\", BG8, INDEX('RAB input'!BH$187:BH$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!BI$187:BI$236, $E7)=\"\", BH8, INDEX('RAB input'!BI$187:BI$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!BJ$187:BJ$236, $E7)=\"\", BI8, INDEX('RAB input'!BJ$187:BJ$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!BK$187:BK$236, $E7)=\"\", BJ8, INDEX('RAB input'!BK$187:BK$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!BL$187:BL$236, $E7)=\"\", BK8, INDEX('RAB input'!BL$187:BL$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!BM$187:BM$236, $E7)=\"\", BL8, INDEX('RAB input'!BM$187:BM$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!BN$187:BN$236, $E7)=\"\", BM8, INDEX('RAB input'!BN$187:BN$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!BO$187:BO$236, $E7)=\"\", BN8, INDEX('RAB input'!BO$187:BO$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!BP$187:BP$236, $E7)=\"\", BO8, INDEX('RAB input'!BP$187:BP$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!BQ$187:BQ$236, $E7)=\"\", BP8, INDEX('RAB input'!BQ$187:BQ$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!BR$187:BR$236, $E7)=\"\", BQ8, INDEX('RAB input'!BR$187:BR$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!BS$187:BS$236, $E7)=\"\", BR8, INDEX('RAB input'!BS$187:BS$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!BT$187:BT$236, $E7)=\"\", BS8, INDEX('RAB input'!BT$187:BT$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!BU$187:BU$236, $E7)=\"\", BT8, INDEX('RAB input'!BU$187:BU$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!BV$187:BV$236, $E7)=\"\", BU8, INDEX('RAB input'!BV$187:BV$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!BW$187:BW$236, $E7)=\"\", BV8, INDEX('RAB input'!BW$187:BW$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!BX$187:BX$236, $E7)=\"\", BW8, INDEX('RAB input'!BX$187:BX$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!BY$187:BY$236, $E7)=\"\", BX8, INDEX('RAB input'!BY$187:BY$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!BZ$187:BZ$236, $E7)=\"\", BY8, INDEX('RAB input'!BZ$187:BZ$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!CA$187:CA$236, $E7)=\"\", BZ8, INDEX('RAB input'!CA$187:CA$236, $E7))","v":50},{"$f":"IF(INDEX('RAB input'!CB$187:CB$236, $E7)=\"\", CA8, INDEX('RAB input'!CB$187:CB$236, $E7))","v":50}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$347:$G$396, $E7)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":-0.82458493025874302},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$347:H$396,$E7)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$347:I$396,$E7)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$347:J$396,$E7)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$347:K$396,$E7)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$347:L$396,$E7)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":1.6832100421819885E-4},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$347:M$396,$E7)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$347:N$396,$E7)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":-1.1077628324572396E-2},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$347:O$396,$E7)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$347:P$396,$E7)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$347:Q$396,$E7)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$347:R$396,$E7)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$347:S$396,$E7)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$347:T$396,$E7)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$347:U$396,$E7)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$347:V$396,$E7)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$347:W$396,$E7)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$347:X$396,$E7)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$347:Y$396,$E7)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$347:Z$396,$E7)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$347:AA$396,$E7)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$347:AB$396,$E7)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$347:AC$396,$E7)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$347:AD$396,$E7)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$347:AE$396,$E7)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$347:AF$396,$E7)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$347:AG$396,$E7)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$347:AH$396,$E7)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$347:AI$396,$E7)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$347:AJ$396,$E7)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$347:AK$396,$E7)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$347:AL$396,$E7)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$347:AM$396,$E7)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$347:AN$396,$E7)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$347:AO$396,$E7)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$347:AP$396,$E7)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$347:AQ$396,$E7)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$347:AR$396,$E7)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$347:AS$396,$E7)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$347:AT$396,$E7)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$347:AU$396,$E7)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$347:AV$396,$E7)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$347:AW$396,$E7)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$347:AX$396,$E7)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$347:AY$396,$E7)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$347:AZ$396,$E7)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$347:BA$396,$E7)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$347:BB$396,$E7)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$347:BC$396,$E7)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$347:BD$396,$E7)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$347:BE$396,$E7)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$347:BF$396,$E7)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$347:BG$396,$E7)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$347:BH$396,$E7)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$347:BI$396,$E7)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$347:BJ$396,$E7)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$347:BK$396,$E7)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$347:BL$396,$E7)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$347:BM$396,$E7)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$347:BN$396,$E7)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$347:BO$396,$E7)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$347:BP$396,$E7)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$347:BQ$396,$E7)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$347:BR$396,$E7)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$347:BS$396,$E7)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$347:BT$396,$E7)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$347:BU$396,$E7)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0},{"$f":"IF('RAB input'!BW$11=\"\", 0, INDEX('RAB input'!BV$347:BV$396,$E7)/'RAB input'!BV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BW$11, 2))/'RAB input'!BV$20-1))","v":0},{"$f":"IF('RAB input'!BX$11=\"\", 0, INDEX('RAB input'!BW$347:BW$396,$E7)/'RAB input'!BW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BX$11, 2))/'RAB input'!BW$20-1))","v":0},{"$f":"IF('RAB input'!BY$11=\"\", 0, INDEX('RAB input'!BX$347:BX$396,$E7)/'RAB input'!BX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BY$11, 2))/'RAB input'!BX$20-1))","v":0},{"$f":"IF('RAB input'!BZ$11=\"\", 0, INDEX('RAB input'!BY$347:BY$396,$E7)/'RAB input'!BY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BZ$11, 2))/'RAB input'!BY$20-1))","v":0},{"$f":"IF('RAB input'!CA$11=\"\", 0, INDEX('RAB input'!BZ$347:BZ$396,$E7)/'RAB input'!BZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CA$11, 2))/'RAB input'!BZ$20-1))","v":0},{"$f":"IF('RAB input'!CB$11=\"\", 0, INDEX('RAB input'!CA$347:CA$396,$E7)/'RAB input'!CA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CB$11, 2))/'RAB input'!CA$20-1))","v":0},{"$f":"IF('RAB input'!CC$11=\"\", 0, INDEX('RAB input'!CB$347:CB$396,$E7)/'RAB input'!CB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CC$11, 2))/'RAB input'!CB$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G9<>0, IF(G8<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E7)-'RAB input'!$H$11, \"n/a\"), 0)","v":45},{"$f":"IF(H9<>0, IF(H8<>\"n/a\", H8-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I9<>0, IF(I8<>\"n/a\", I8-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J9<>0, IF(J8<>\"n/a\", J8-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K9<>0, IF(K8<>\"n/a\", K8-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L9<>0, IF(L8<>\"n/a\", L8-'RAB input'!M$11, \"n/a\"), 0)","v":48},{"$f":"IF(M9<>0, IF(M8<>\"n/a\", M8-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N9<>0, IF(N8<>\"n/a\", N8-'RAB input'!O$11, \"n/a\"), 0)","v":45},{"$f":"IF(O9<>0, IF(O8<>\"n/a\", O8-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P9<>0, IF(P8<>\"n/a\", P8-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q9<>0, IF(Q8<>\"n/a\", Q8-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R9<>0, IF(R8<>\"n/a\", R8-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S9<>0, IF(S8<>\"n/a\", S8-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T9<>0, IF(T8<>\"n/a\", T8-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U9<>0, IF(U8<>\"n/a\", U8-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V9<>0, IF(V8<>\"n/a\", V8-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W9<>0, IF(W8<>\"n/a\", W8-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X9<>0, IF(X8<>\"n/a\", X8-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y9<>0, IF(Y8<>\"n/a\", Y8-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z9<>0, IF(Z8<>\"n/a\", Z8-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA9<>0, IF(AA8<>\"n/a\", AA8-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB9<>0, IF(AB8<>\"n/a\", AB8-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC9<>0, IF(AC8<>\"n/a\", AC8-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD9<>0, IF(AD8<>\"n/a\", AD8-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE9<>0, IF(AE8<>\"n/a\", AE8-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF9<>0, IF(AF8<>\"n/a\", AF8-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG9<>0, IF(AG8<>\"n/a\", AG8-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH9<>0, IF(AH8<>\"n/a\", AH8-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI9<>0, IF(AI8<>\"n/a\", AI8-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ9<>0, IF(AJ8<>\"n/a\", AJ8-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK9<>0, IF(AK8<>\"n/a\", AK8-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL9<>0, IF(AL8<>\"n/a\", AL8-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM9<>0, IF(AM8<>\"n/a\", AM8-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN9<>0, IF(AN8<>\"n/a\", AN8-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO9<>0, IF(AO8<>\"n/a\", AO8-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP9<>0, IF(AP8<>\"n/a\", AP8-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ9<>0, IF(AQ8<>\"n/a\", AQ8-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR9<>0, IF(AR8<>\"n/a\", AR8-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS9<>0, IF(AS8<>\"n/a\", AS8-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT9<>0, IF(AT8<>\"n/a\", AT8-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU9<>0, IF(AU8<>\"n/a\", AU8-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV9<>0, IF(AV8<>\"n/a\", AV8-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW9<>0, IF(AW8<>\"n/a\", AW8-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX9<>0, IF(AX8<>\"n/a\", AX8-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY9<>0, IF(AY8<>\"n/a\", AY8-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ9<>0, IF(AZ8<>\"n/a\", AZ8-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA9<>0, IF(BA8<>\"n/a\", BA8-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB9<>0, IF(BB8<>\"n/a\", BB8-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC9<>0, IF(BC8<>\"n/a\", BC8-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD9<>0, IF(BD8<>\"n/a\", BD8-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE9<>0, IF(BE8<>\"n/a\", BE8-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF9<>0, IF(BF8<>\"n/a\", BF8-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG9<>0, IF(BG8<>\"n/a\", BG8-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH9<>0, IF(BH8<>\"n/a\", BH8-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI9<>0, IF(BI8<>\"n/a\", BI8-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ9<>0, IF(BJ8<>\"n/a\", BJ8-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK9<>0, IF(BK8<>\"n/a\", BK8-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL9<>0, IF(BL8<>\"n/a\", BL8-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM9<>0, IF(BM8<>\"n/a\", BM8-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN9<>0, IF(BN8<>\"n/a\", BN8-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO9<>0, IF(BO8<>\"n/a\", BO8-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP9<>0, IF(BP8<>\"n/a\", BP8-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ9<>0, IF(BQ8<>\"n/a\", BQ8-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR9<>0, IF(BR8<>\"n/a\", BR8-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS9<>0, IF(BS8<>\"n/a\", BS8-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT9<>0, IF(BT8<>\"n/a\", BT8-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU9<>0, IF(BU8<>\"n/a\", BU8-'RAB input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV9<>0, IF(BV8<>\"n/a\", BV8-'RAB input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW9<>0, IF(BW8<>\"n/a\", BW8-'RAB input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX9<>0, IF(BX8<>\"n/a\", BX8-'RAB input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY9<>0, IF(BY8<>\"n/a\", BY8-'RAB input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ9<>0, IF(BZ8<>\"n/a\", BZ8-'RAB input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA9<>0, IF(CA8<>\"n/a\", CA8-'RAB input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB9<>0, IF(CB8<>\"n/a\", CB8-'RAB input'!CC$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E7)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E7)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E7)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E7)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E7)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E7)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E7)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E7)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E7)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E7)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E7)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E7)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E7)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E7)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E7)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E7)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E7)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E7)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E7)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E7)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E7)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E7)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E7)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E7)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E7)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E7)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E7)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E7)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E7)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E7)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E7)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E7)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E7)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E7)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E7)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E7)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E7)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E7)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E7)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E7)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E7)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E7)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E7)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E7)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E7)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E7)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E7)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E7)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E7)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E7)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E7)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E7)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E7)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E7)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E7)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E7)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E7)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E7)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E7)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E7)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E7)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E7)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E7)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E7)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E7)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E7)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E7)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0},{"$f":"IF('RAB input'!BW$11=\"\", 0, INDEX('RAB input'!BU$401:BU$450,$E7)/'RAB input'!BV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BW$11, 2))/'RAB input'!BV$20-1))","v":0},{"$f":"IF('RAB input'!BX$11=\"\", 0, INDEX('RAB input'!BV$401:BV$450,$E7)/'RAB input'!BW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BX$11, 2))/'RAB input'!BW$20-1))","v":0},{"$f":"IF('RAB input'!BY$11=\"\", 0, INDEX('RAB input'!BW$401:BW$450,$E7)/'RAB input'!BX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BY$11, 2))/'RAB input'!BX$20-1))","v":0},{"$f":"IF('RAB input'!BZ$11=\"\", 0, INDEX('RAB input'!BX$401:BX$450,$E7)/'RAB input'!BY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BZ$11, 2))/'RAB input'!BY$20-1))","v":0},{"$f":"IF('RAB input'!CA$11=\"\", 0, INDEX('RAB input'!BY$401:BY$450,$E7)/'RAB input'!BZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CA$11, 2))/'RAB input'!BZ$20-1))","v":0},{"$f":"IF('RAB input'!CB$11=\"\", 0, INDEX('RAB input'!BZ$401:BZ$450,$E7)/'RAB input'!CA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CB$11, 2))/'RAB input'!CA$20-1))","v":0},{"$f":"IF('RAB input'!CC$11=\"\", 0, INDEX('RAB input'!CA$401:CA$450,$E7)/'RAB input'!CB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CC$11, 2))/'RAB input'!CB$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G11<>0, IF(G8<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E7)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H11<>0, IF(H8<>\"n/a\", H8-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I11<>0, IF(I8<>\"n/a\", I8-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J11<>0, IF(J8<>\"n/a\", J8-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K11<>0, IF(K8<>\"n/a\", K8-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L11<>0, IF(L8<>\"n/a\", L8-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M11<>0, IF(M8<>\"n/a\", M8-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N11<>0, IF(N8<>\"n/a\", N8-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O11<>0, IF(O8<>\"n/a\", O8-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P11<>0, IF(P8<>\"n/a\", P8-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q11<>0, IF(Q8<>\"n/a\", Q8-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R11<>0, IF(R8<>\"n/a\", R8-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S11<>0, IF(S8<>\"n/a\", S8-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T11<>0, IF(T8<>\"n/a\", T8-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U11<>0, IF(U8<>\"n/a\", U8-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V11<>0, IF(V8<>\"n/a\", V8-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W11<>0, IF(W8<>\"n/a\", W8-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X11<>0, IF(X8<>\"n/a\", X8-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y11<>0, IF(Y8<>\"n/a\", Y8-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z11<>0, IF(Z8<>\"n/a\", Z8-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA11<>0, IF(AA8<>\"n/a\", AA8-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB11<>0, IF(AB8<>\"n/a\", AB8-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC11<>0, IF(AC8<>\"n/a\", AC8-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD11<>0, IF(AD8<>\"n/a\", AD8-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE11<>0, IF(AE8<>\"n/a\", AE8-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF11<>0, IF(AF8<>\"n/a\", AF8-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG11<>0, IF(AG8<>\"n/a\", AG8-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH11<>0, IF(AH8<>\"n/a\", AH8-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI11<>0, IF(AI8<>\"n/a\", AI8-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ11<>0, IF(AJ8<>\"n/a\", AJ8-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK11<>0, IF(AK8<>\"n/a\", AK8-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL11<>0, IF(AL8<>\"n/a\", AL8-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM11<>0, IF(AM8<>\"n/a\", AM8-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN11<>0, IF(AN8<>\"n/a\", AN8-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO11<>0, IF(AO8<>\"n/a\", AO8-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP11<>0, IF(AP8<>\"n/a\", AP8-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ11<>0, IF(AQ8<>\"n/a\", AQ8-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR11<>0, IF(AR8<>\"n/a\", AR8-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS11<>0, IF(AS8<>\"n/a\", AS8-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT11<>0, IF(AT8<>\"n/a\", AT8-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU11<>0, IF(AU8<>\"n/a\", AU8-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV11<>0, IF(AV8<>\"n/a\", AV8-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW11<>0, IF(AW8<>\"n/a\", AW8-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX11<>0, IF(AX8<>\"n/a\", AX8-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY11<>0, IF(AY8<>\"n/a\", AY8-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ11<>0, IF(AZ8<>\"n/a\", AZ8-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA11<>0, IF(BA8<>\"n/a\", BA8-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB11<>0, IF(BB8<>\"n/a\", BB8-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC11<>0, IF(BC8<>\"n/a\", BC8-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD11<>0, IF(BD8<>\"n/a\", BD8-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE11<>0, IF(BE8<>\"n/a\", BE8-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF11<>0, IF(BF8<>\"n/a\", BF8-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG11<>0, IF(BG8<>\"n/a\", BG8-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH11<>0, IF(BH8<>\"n/a\", BH8-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI11<>0, IF(BI8<>\"n/a\", BI8-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ11<>0, IF(BJ8<>\"n/a\", BJ8-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK11<>0, IF(BK8<>\"n/a\", BK8-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL11<>0, IF(BL8<>\"n/a\", BL8-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM11<>0, IF(BM8<>\"n/a\", BM8-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN11<>0, IF(BN8<>\"n/a\", BN8-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO11<>0, IF(BO8<>\"n/a\", BO8-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP11<>0, IF(BP8<>\"n/a\", BP8-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ11<>0, IF(BQ8<>\"n/a\", BQ8-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR11<>0, IF(BR8<>\"n/a\", BR8-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS11<>0, IF(BS8<>\"n/a\", BS8-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT11<>0, IF(BT8<>\"n/a\", BT8-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU11<>0, IF(BU8<>\"n/a\", BU8-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BV11<>0, IF(BV8<>\"n/a\", BV8-'RAB input'!BW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BW11<>0, IF(BW8<>\"n/a\", BW8-'RAB input'!BX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BX11<>0, IF(BX8<>\"n/a\", BX8-'RAB input'!BY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BY11<>0, IF(BY8<>\"n/a\", BY8-'RAB input'!BZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BZ11<>0, IF(BZ8<>\"n/a\", BZ8-'RAB input'!CA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CA11<>0, IF(CA8<>\"n/a\", CA8-'RAB input'!CB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CB11<>0, IF(CB8<>\"n/a\", CB8-'RAB input'!CC$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$240:H$289, $E7)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$240:I$289, $E7)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$240:J$289, $E7)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$240:K$289, $E7)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$240:L$289, $E7)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$240:M$289, $E7)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$240:N$289, $E7)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$240:O$289, $E7)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$240:P$289, $E7)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$240:Q$289, $E7)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$240:R$289, $E7)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$240:S$289, $E7)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$240:T$289, $E7)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$240:U$289, $E7)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$240:V$289, $E7)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$240:W$289, $E7)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$240:X$289, $E7)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$240:Y$289, $E7)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$240:Z$289, $E7)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$240:AA$289, $E7)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$240:AB$289, $E7)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$240:AC$289, $E7)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$240:AD$289, $E7)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$240:AE$289, $E7)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$240:AF$289, $E7)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$240:AG$289, $E7)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$240:AH$289, $E7)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$240:AI$289, $E7)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$240:AJ$289, $E7)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$240:AK$289, $E7)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$240:AL$289, $E7)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$240:AM$289, $E7)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$240:AN$289, $E7)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$240:AO$289, $E7)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$240:AP$289, $E7)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$240:AQ$289, $E7)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$240:AR$289, $E7)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$240:AS$289, $E7)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$240:AT$289, $E7)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$240:AU$289, $E7)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$240:AV$289, $E7)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$240:AW$289, $E7)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$240:AX$289, $E7)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$240:AY$289, $E7)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$240:AZ$289, $E7)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$240:BA$289, $E7)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$240:BB$289, $E7)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$240:BC$289, $E7)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$240:BD$289, $E7)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$240:BE$289, $E7)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$240:BF$289, $E7)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$240:BG$289, $E7)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$240:BH$289, $E7)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$240:BI$289, $E7)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$240:BJ$289, $E7)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$240:BK$289, $E7)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$240:BL$289, $E7)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$240:BM$289, $E7)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$240:BN$289, $E7)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$240:BO$289, $E7)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$240:BP$289, $E7)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$240:BQ$289, $E7)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$240:BR$289, $E7)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$240:BS$289, $E7)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$240:BT$289, $E7)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$240:BU$289, $E7)/'RAB input'!BU$15","v":0},{"$f":"INDEX('RAB input'!BV$240:BV$289, $E7)/'RAB input'!BV$15","v":0},{"$f":"INDEX('RAB input'!BW$240:BW$289, $E7)/'RAB input'!BW$15","v":0},{"$f":"INDEX('RAB input'!BX$240:BX$289, $E7)/'RAB input'!BX$15","v":0},{"$f":"INDEX('RAB input'!BY$240:BY$289, $E7)/'RAB input'!BY$15","v":0},{"$f":"INDEX('RAB input'!BZ$240:BZ$289, $E7)/'RAB input'!BZ$15","v":0},{"$f":"INDEX('RAB input'!CA$240:CA$289, $E7)/'RAB input'!CA$15","v":0},{"$f":"INDEX('RAB input'!CB$240:CB$289, $E7)/'RAB input'!CB$15","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$294:H$343, $E7)","v":0},{"$f":"INDEX('RAB input'!I$294:I$343, $E7)","v":0},{"$f":"INDEX('RAB input'!J$294:J$343, $E7)","v":0},{"$f":"INDEX('RAB input'!K$294:K$343, $E7)","v":0},{"$f":"INDEX('RAB input'!L$294:L$343, $E7)","v":0},{"$f":"INDEX('RAB input'!M$294:M$343, $E7)","v":0},{"$f":"INDEX('RAB input'!N$294:N$343, $E7)","v":0},{"$f":"INDEX('RAB input'!O$294:O$343, $E7)","v":0},{"$f":"INDEX('RAB input'!P$294:P$343, $E7)","v":0},{"$f":"INDEX('RAB input'!Q$294:Q$343, $E7)","v":0},{"$f":"INDEX('RAB input'!R$294:R$343, $E7)","v":0},{"$f":"INDEX('RAB input'!S$294:S$343, $E7)","v":0},{"$f":"INDEX('RAB input'!T$294:T$343, $E7)","v":0},{"$f":"INDEX('RAB input'!U$294:U$343, $E7)","v":0},{"$f":"INDEX('RAB input'!V$294:V$343, $E7)","v":0},{"$f":"INDEX('RAB input'!W$294:W$343, $E7)","v":0},{"$f":"INDEX('RAB input'!X$294:X$343, $E7)","v":0},{"$f":"INDEX('RAB input'!Y$294:Y$343, $E7)","v":0},{"$f":"INDEX('RAB input'!Z$294:Z$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AA$294:AA$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AB$294:AB$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AC$294:AC$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AD$294:AD$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AE$294:AE$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AF$294:AF$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AG$294:AG$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AH$294:AH$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AI$294:AI$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AJ$294:AJ$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AK$294:AK$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AL$294:AL$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AM$294:AM$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AN$294:AN$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AO$294:AO$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AP$294:AP$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AQ$294:AQ$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AR$294:AR$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AS$294:AS$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AT$294:AT$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AU$294:AU$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AV$294:AV$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AW$294:AW$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AX$294:AX$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AY$294:AY$343, $E7)","v":0},{"$f":"INDEX('RAB input'!AZ$294:AZ$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BA$294:BA$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BB$294:BB$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BC$294:BC$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BD$294:BD$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BE$294:BE$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BF$294:BF$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BG$294:BG$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BH$294:BH$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BI$294:BI$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BJ$294:BJ$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BK$294:BK$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BL$294:BL$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BM$294:BM$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BN$294:BN$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BO$294:BO$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BP$294:BP$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BQ$294:BQ$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BR$294:BR$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BS$294:BS$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BT$294:BT$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BU$294:BU$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BV$294:BV$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BW$294:BW$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BX$294:BX$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BY$294:BY$343, $E7)","v":0},{"$f":"INDEX('RAB input'!BZ$294:BZ$343, $E7)","v":0},{"$f":"INDEX('RAB input'!CA$294:CA$343, $E7)","v":0},{"$f":"INDEX('RAB input'!CB$294:CB$343, $E7)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>H$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:G17))))","v":0.37128865654751236},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>I$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:H17))))","v":0.37128865654751236},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>J$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:I17))))","v":0.37128865654751236},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>K$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:J17))))","v":0.37128865654751236},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>L$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:K17))))","v":0.37128865654751236},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>M$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:L17))))","v":0.37128865654751236},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>N$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:M17))))","v":0.37128865654751236},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>O$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:N17))))","v":0.37128865654751236},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>P$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:O17))))","v":0.37128865654751236},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>Q$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:P17))))","v":0.37128865654751236},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>R$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:Q17))))","v":0.37128865654751236},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>S$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:R17))))","v":0.37128865654751236},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>T$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:S17))))","v":0.37128865654751236},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>U$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:T17))))","v":0.37128865654751236},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>V$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:U17))))","v":0.37128865654751236},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>W$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:V17))))","v":0.37128865654751236},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>X$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:W17))))","v":0.37128865654751236},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>Y$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:X17))))","v":0.37128865654751236},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>Z$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:Y17))))","v":0.37128865654751236},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AA$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:Z17))))","v":0.37128865654751236},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AB$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AA17))))","v":0.37128865654751236},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AC$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AB17))))","v":0.37128865654751236},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AD$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AC17))))","v":0.37128865654751236},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AE$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AD17))))","v":0.37128865654751236},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AF$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AE17))))","v":0.37128865654751236},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AG$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AF17))))","v":0.37128865654751236},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AH$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AG17))))","v":0.37128865654751236},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AI$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AH17))))","v":0.37128865654751236},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AJ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AI17))))","v":0.37128865654751236},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AK$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AJ17))))","v":5.273314671222451E-2},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AL$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AK17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AM$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AL17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AN$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AM17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AO$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AN17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AP$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AO17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AQ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AP17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AR$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AQ17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AS$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AR17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AT$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AS17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AU$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AT17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AV$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AU17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AW$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AV17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AX$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AW17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AY$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AX17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AZ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AY17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BA$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AZ17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BB$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BA17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BC$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BB17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BD$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BC17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BE$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BD17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BF$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BE17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BG$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BF17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BH$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BG17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BI$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BH17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BJ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BI17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BK$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BJ17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BL$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BK17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BM$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BL17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BN$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BM17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BO$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BN17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BP$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BO17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BQ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BP17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BR$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BQ17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BS$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BR17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BT$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BS17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BU$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BT17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BV$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BU17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BW$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BV17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BX$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BW17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BY$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BX17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BZ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BY17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>CA$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BZ17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>CB$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:CA17))))","v":0}]
[null,null,null,null,{"$f":"E17+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E18)","v":"Depreciation of net capex 2012-13"},null,null,{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>I$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:H18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>J$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:I18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>K$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:J18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>L$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:K18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>M$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:L18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>N$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:M18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>O$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:N18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>P$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:O18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>Q$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:P18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>R$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:Q18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>S$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:R18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>T$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:S18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>U$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:T18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>V$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:U18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>W$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:V18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>X$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:W18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>Y$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:X18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>Z$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:Y18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AA$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:Z18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AB$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AA18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AC$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AB18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AD$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AC18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AE$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AD18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AF$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AE18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AG$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AF18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AH$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AG18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AI$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AH18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AJ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AI18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AK$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AJ18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AL$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AK18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AM$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AL18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AN$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AM18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AO$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AN18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AP$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AO18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AQ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AP18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AR$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AQ18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AS$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AR18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AT$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AS18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AU$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AT18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AV$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AU18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AW$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AV18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AX$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AW18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AY$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AX18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AZ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AY18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BA$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AZ18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BB$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BA18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BC$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BB18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BD$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BC18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BE$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BD18))))","v":2.8451203405274808E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BF$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BE18))))","v":2.8451203405273739E-2},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BG$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BF18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BH$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BG18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BI$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BH18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BJ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BI18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BK$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BJ18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BL$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BK18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BM$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BL18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BN$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BM18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BO$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BN18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BP$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BO18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BQ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BP18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BR$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BQ18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BS$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BR18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BT$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BS18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BU$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BT18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BV$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BU18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BW$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BV18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BX$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BW18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BY$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BX18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BZ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BY18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>CA$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BZ18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>CB$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:CA18))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E19)","v":"Depreciation of net capex 2013-14"},null,null,null,{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>J$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:I19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>K$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:J19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>L$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:K19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>M$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:L19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>N$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:M19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>O$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:N19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>P$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:O19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>Q$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:P19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>R$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:Q19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>S$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:R19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>T$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:S19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>U$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:T19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>V$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:U19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>W$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:V19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>X$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:W19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>Y$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:X19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>Z$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:Y19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AA$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:Z19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AB$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AA19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AC$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AB19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AD$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AC19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AE$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AD19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AF$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AE19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AG$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AF19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AH$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AG19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AI$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AH19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AJ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AI19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AK$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AJ19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AL$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AK19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AM$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AL19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AN$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AM19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AO$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AN19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AP$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AO19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AQ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AP19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AR$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AQ19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AS$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AR19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AT$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AS19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AU$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AT19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AV$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AU19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AW$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AV19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AX$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AW19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AY$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AX19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AZ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AY19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BA$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AZ19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BB$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BA19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BC$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BB19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BD$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BC19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BE$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BD19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BF$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BE19))))","v":1.51896180279616E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BG$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BF19))))","v":1.5189618027961815E-2},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BH$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BG19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BI$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BH19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BJ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BI19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BK$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BJ19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BL$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BK19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BM$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BL19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BN$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BM19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BO$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BN19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BP$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BO19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BQ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BP19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BR$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BQ19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BS$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BR19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BT$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BS19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BU$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BT19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BV$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BU19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BW$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BV19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BX$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BW19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BY$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BX19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BZ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BY19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>CA$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BZ19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>CB$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:CA19))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E20)","v":"Depreciation of net capex 2014-15"},null,null,null,null,{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>K$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:J20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>L$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:K20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>M$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:L20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>N$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:M20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>O$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:N20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>P$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:O20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>Q$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:P20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>R$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:Q20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>S$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:R20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>T$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:S20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>U$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:T20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>V$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:U20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>W$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:V20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>X$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:W20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>Y$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:X20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>Z$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:Y20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AA$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:Z20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AB$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AA20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AC$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AB20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AD$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AC20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AE$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AD20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AF$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AE20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AG$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AF20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AH$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AG20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AI$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AH20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AJ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AI20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AK$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AJ20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AL$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AK20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AM$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AL20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AN$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AM20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AO$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AN20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AP$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AO20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AQ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AP20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AR$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AQ20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AS$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AR20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AT$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AS20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AU$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AT20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AV$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AU20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AW$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AV20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AX$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AW20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AY$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AX20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AZ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AY20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BA$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AZ20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BB$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BA20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BC$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BB20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BD$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BC20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BE$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BD20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BF$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BE20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BG$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BF20))))","v":6.255115348246877E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BH$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BG20))))","v":6.2551153482469646E-3},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BI$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BH20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BJ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BI20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BK$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BJ20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BL$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BK20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BM$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BL20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BN$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BM20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BO$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BN20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BP$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BO20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BQ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BP20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BR$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BQ20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BS$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BR20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BT$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BS20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BU$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BT20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BV$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BU20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BW$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BV20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BX$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BW20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BY$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BX20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BZ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BY20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>CA$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BZ20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>CB$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:CA20))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E21)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>L$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:K21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>M$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:L21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>N$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:M21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>O$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:N21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>P$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:O21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>Q$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:P21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>R$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:Q21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>S$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:R21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>T$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:S21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>U$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:T21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>V$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:U21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>W$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:V21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>X$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:W21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>Y$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:X21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>Z$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:Y21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AA$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:Z21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AB$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AA21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AC$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AB21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AD$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AC21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AE$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AD21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AF$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AE21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AG$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AF21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AH$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AG21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AI$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AH21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AJ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AI21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AK$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AJ21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AL$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AK21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AM$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AL21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AN$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AM21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AO$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AN21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AP$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AO21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AQ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AP21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AR$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AQ21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AS$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AR21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AT$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AS21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AU$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AT21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AV$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AU21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AW$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AV21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AX$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AW21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AY$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AX21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AZ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AY21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BA$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AZ21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BB$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BA21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BC$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BB21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BD$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BC21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BE$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BD21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BF$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BE21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BG$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BF21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BH$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BG21))))","v":6.453687451425885E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BI$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BH21))))","v":6.4536874514259379E-3},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BJ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BI21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BK$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BJ21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BL$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BK21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BM$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BL21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BN$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BM21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BO$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BN21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BP$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BO21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BQ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BP21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BR$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BQ21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BS$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BR21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BT$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BS21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BU$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BT21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BV$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BU21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BW$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BV21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BX$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BW21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BY$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BX21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BZ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BY21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>CA$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BZ21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>CB$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:CA21))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E22)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>M$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:L22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>N$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:M22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>O$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:N22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>P$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:O22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>Q$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:P22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>R$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:Q22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>S$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:R22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>T$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:S22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>U$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:T22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>V$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:U22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>W$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:V22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>X$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:W22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>Y$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:X22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>Z$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:Y22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AA$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:Z22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AB$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AA22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AC$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AB22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AD$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AC22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AE$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AD22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AF$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AE22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AG$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AF22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AH$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AG22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AI$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AH22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AJ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AI22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AK$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AJ22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AL$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AK22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AM$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AL22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AN$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AM22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AO$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AN22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AP$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AO22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AQ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AP22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AR$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AQ22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AS$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AR22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AT$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AS22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AU$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AT22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AV$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AU22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AW$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AV22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AX$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AW22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AY$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AX22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AZ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AY22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BA$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AZ22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BB$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BA22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BC$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BB22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BD$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BC22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BE$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BD22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BF$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BE22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BG$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BF22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BH$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BG22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BI$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BH22))))","v":4.3753923307644944E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BJ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BI22))))","v":4.3753923307643383E-3},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BK$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BJ22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BL$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BK22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BM$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BL22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BN$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BM22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BO$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BN22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BP$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BO22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BQ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BP22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BR$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BQ22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BS$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BR22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BT$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BS22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BU$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BT22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BV$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BU22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BW$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BV22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BX$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BW22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BY$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BX22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BZ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BY22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>CA$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BZ22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>CB$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:CA22))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E23)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>N$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:M23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>O$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:N23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>P$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:O23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>Q$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:P23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>R$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:Q23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>S$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:R23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>T$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:S23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>U$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:T23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>V$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:U23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>W$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:V23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>X$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:W23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>Y$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:X23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>Z$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:Y23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AA$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:Z23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AB$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AA23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AC$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AB23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AD$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AC23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AE$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AD23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AF$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AE23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AG$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AF23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AH$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AG23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AI$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AH23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AJ$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AI23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AK$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AJ23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AL$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AK23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AM$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AL23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AN$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AM23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AO$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AN23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AP$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AO23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AQ$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AP23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AR$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AQ23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AS$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AR23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AT$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AS23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AU$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AT23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AV$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AU23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AW$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AV23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AX$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AW23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AY$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AX23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AZ$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AY23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BA$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AZ23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BB$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BA23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BC$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BB23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BD$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BC23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BE$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BD23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BF$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BE23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BG$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BF23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BH$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BG23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BI$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BH23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BJ$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BI23))))","v":1.8145580063710564E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BK$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BJ23))))","v":1.8145580063711197E-3},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BL$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BK23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BM$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BL23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BN$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BM23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BO$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BN23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BP$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BO23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BQ$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BP23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BR$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BQ23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BS$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BR23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BT$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BS23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BU$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BT23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BV$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BU23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BW$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BV23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BX$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BW23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BY$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BX23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BZ$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BY23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>CA$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BZ23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>CB$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:CA23))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E24)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>O$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:N24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>P$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:O24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>Q$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:P24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>R$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:Q24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>S$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:R24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>T$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:S24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>U$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:T24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>V$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:U24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>W$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:V24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>X$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:W24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>Y$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:X24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>Z$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:Y24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AA$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:Z24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AB$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AA24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AC$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AB24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AD$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AC24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AE$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AD24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AF$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AE24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AG$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AF24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AH$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AG24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AI$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AH24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AJ$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AI24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AK$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AJ24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AL$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AK24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AM$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AL24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AN$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AM24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AO$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AN24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AP$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AO24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AQ$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AP24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AR$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AQ24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AS$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AR24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AT$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AS24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AU$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AT24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AV$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AU24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AW$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AV24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AX$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AW24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AY$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AX24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AZ$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AY24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BA$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AZ24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BB$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BA24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BC$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BB24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BD$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BC24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BE$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BD24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BF$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BE24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BG$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BF24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BH$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BG24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BI$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BH24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BJ$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BI24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BK$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BJ24))))","v":4.88463292985627E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BL$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BK24))))","v":4.8846329298561086E-3},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BM$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BL24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BN$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BM24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BO$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BN24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BP$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BO24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BQ$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BP24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BR$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BQ24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BS$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BR24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BT$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BS24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BU$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BT24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BV$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BU24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BW$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BV24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BX$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BW24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BY$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BX24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BZ$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BY24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>CA$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BZ24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>CB$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:CA24))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E25)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>P$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:O25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>Q$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:P25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>R$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:Q25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>S$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:R25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>T$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:S25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>U$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:T25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>V$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:U25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>W$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:V25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>X$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:W25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>Y$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:X25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>Z$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:Y25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AA$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:Z25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AB$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AA25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AC$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AB25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AD$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AC25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AE$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AD25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AF$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AE25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AG$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AF25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AH$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AG25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AI$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AH25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AJ$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AI25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AK$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AJ25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AL$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AK25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AM$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AL25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AN$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AM25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AO$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AN25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AP$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AO25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AQ$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AP25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AR$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AQ25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AS$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AR25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AT$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AS25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AU$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AT25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AV$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AU25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AW$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AV25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AX$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AW25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AY$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AX25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AZ$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AY25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BA$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AZ25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BB$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BA25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BC$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BB25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BD$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BC25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BE$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BD25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BF$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BE25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BG$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BF25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BH$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BG25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BI$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BH25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BJ$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BI25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BK$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BJ25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BL$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BK25))))","v":7.2686143814028673E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BM$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BL25))))","v":7.2686143814031379E-3},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BN$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BM25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BO$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BN25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BP$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BO25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BQ$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BP25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BR$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BQ25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BS$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BR25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BT$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BS25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BU$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BT25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BV$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BU25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BW$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BV25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BX$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BW25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BY$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BX25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BZ$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BY25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>CA$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BZ25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>CB$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:CA25))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E26)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>Q$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:P26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>R$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:Q26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>S$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:R26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>T$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:S26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>U$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:T26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>V$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:U26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>W$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:V26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>X$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:W26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>Y$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:X26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>Z$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:Y26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AA$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:Z26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AB$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AA26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AC$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AB26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AD$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AC26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AE$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AD26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AF$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AE26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AG$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AF26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AH$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AG26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AI$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AH26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AJ$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AI26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AK$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AJ26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AL$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AK26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AM$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AL26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AN$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AM26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AO$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AN26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AP$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AO26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AQ$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AP26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AR$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AQ26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AS$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AR26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AT$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AS26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AU$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AT26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AV$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AU26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AW$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AV26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AX$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AW26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AY$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AX26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AZ$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AY26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BA$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AZ26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BB$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BA26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BC$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BB26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BD$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BC26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BE$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BD26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BF$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BE26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BG$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BF26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BH$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BG26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BI$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BH26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BJ$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BI26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BK$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BJ26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BL$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BK26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BM$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BL26))))","v":8.2817590284481549E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BN$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BM26))))","v":8.2817590284484655E-3},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BO$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BN26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BP$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BO26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BQ$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BP26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BR$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BQ26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BS$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BR26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BT$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BS26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BU$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BT26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BV$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BU26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BW$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BV26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BX$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BW26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BY$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BX26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BZ$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BY26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>CA$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BZ26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>CB$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:CA26))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E27)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>R$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:Q27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>S$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:R27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>T$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:S27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>U$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:T27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>V$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:U27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>W$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:V27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>X$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:W27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>Y$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:X27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>Z$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:Y27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AA$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:Z27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AB$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AA27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AC$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AB27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AD$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AC27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AE$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AD27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AF$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AE27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AG$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AF27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AH$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AG27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AI$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AH27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AJ$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AI27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AK$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AJ27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AL$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AK27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AM$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AL27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AN$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AM27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AO$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AN27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AP$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AO27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AQ$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AP27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AR$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AQ27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AS$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AR27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AT$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AS27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AU$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AT27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AV$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AU27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AW$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AV27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AX$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AW27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AY$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AX27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AZ$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AY27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BA$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AZ27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BB$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BA27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BC$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BB27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BD$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BC27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BE$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BD27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BF$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BE27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BG$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BF27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BH$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BG27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BI$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BH27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BJ$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BI27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BK$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BJ27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BL$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BK27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BM$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BL27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BN$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BM27))))","v":7.9670925721395704E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BO$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BN27))))","v":7.9670925721396779E-3},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BP$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BO27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BQ$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BP27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BR$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BQ27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BS$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BR27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BT$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BS27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BU$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BT27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BV$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BU27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BW$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BV27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BX$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BW27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BY$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BX27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BZ$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BY27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>CA$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BZ27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>CB$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:CA27))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E28)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>S$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:R28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>T$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:S28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>U$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:T28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>V$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:U28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>W$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:V28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>X$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:W28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>Y$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:X28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>Z$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:Y28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AA$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:Z28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AB$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AA28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AC$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AB28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AD$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AC28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AE$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AD28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AF$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AE28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AG$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AF28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AH$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AG28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AI$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AH28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AJ$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AI28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AK$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AJ28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AL$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AK28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AM$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AL28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AN$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AM28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AO$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AN28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AP$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AO28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AQ$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AP28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AR$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AQ28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AS$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AR28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AT$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AS28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AU$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AT28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AV$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AU28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AW$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AV28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AX$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AW28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AY$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AX28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AZ$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AY28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BA$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AZ28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BB$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BA28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BC$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BB28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BD$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BC28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BE$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BD28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BF$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BE28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BG$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BF28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BH$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BG28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BI$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BH28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BJ$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BI28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BK$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BJ28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BL$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BK28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BM$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BL28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BN$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BM28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BO$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BN28))))","v":5.5535348808394055E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BP$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BO28))))","v":5.5535348808394835E-3},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BQ$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BP28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BR$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BQ28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BS$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BR28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BT$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BS28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BU$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BT28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BV$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BU28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BW$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BV28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BX$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BW28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BY$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BX28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BZ$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BY28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>CA$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BZ28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>CB$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:CA28))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E29)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>T$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:S29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>U$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:T29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>V$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:U29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>W$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:V29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>X$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:W29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>Y$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:X29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>Z$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:Y29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AA$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:Z29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AB$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AA29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AC$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AB29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AD$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AC29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AE$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AD29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AF$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AE29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AG$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AF29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AH$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AG29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AI$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AH29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AJ$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AI29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AK$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AJ29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AL$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AK29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AM$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AL29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AN$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AM29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AO$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AN29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AP$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AO29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AQ$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AP29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AR$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AQ29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AS$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AR29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AT$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AS29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AU$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AT29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AV$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AU29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AW$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AV29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AX$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AW29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AY$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AX29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AZ$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AY29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BA$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AZ29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BB$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BA29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BC$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BB29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BD$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BC29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BE$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BD29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BF$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BE29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BG$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BF29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BH$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BG29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BI$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BH29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BJ$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BI29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BK$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BJ29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BL$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BK29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BM$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BL29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BN$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BM29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BO$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BN29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BP$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BO29))))","v":6.4274764956754951E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BQ$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BP29))))","v":6.4274764956757102E-3},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BR$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BQ29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BS$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BR29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BT$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BS29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BU$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BT29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BV$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BU29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BW$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BV29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BX$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BW29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BY$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BX29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BZ$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BY29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>CA$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BZ29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>CB$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:CA29))))","v":0}]
[]
[]
[null,null,null,null,{"$f":"E22","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E31)","v":"Depreciation of t-1 and t-2 adjustment 2011-12"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=M$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:L32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:L32)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:L32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=N$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:M32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:M32)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:M32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=O$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:N32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:N32)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:N32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=P$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:O32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:O32)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:O32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=Q$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:P32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:P32)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:P32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=R$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:Q32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:Q32)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:Q32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=S$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:R32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:R32)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:R32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=T$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:S32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:S32)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:S32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=U$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:T32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:T32)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:T32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=V$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:U32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:U32)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:U32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=W$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:V32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:V32)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:V32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=X$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:W32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:W32)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:W32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=Y$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:X32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:X32)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:X32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=Z$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:Y32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:Y32)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:Y32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=AA$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:Z32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:Z32)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:Z32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=AB$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:AA32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:AA32)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:AA32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=AC$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:AB32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:AB32)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:AB32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=AD$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:AC32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:AC32)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:AC32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=AE$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:AD32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:AD32)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:AD32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=AF$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:AE32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:AE32)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:AE32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=AG$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:AF32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:AF32)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:AF32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=AH$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:AG32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:AG32)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:AG32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=AI$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:AH32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:AH32)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:AH32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=AJ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:AI32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:AI32)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:AI32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=AK$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:AJ32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:AJ32)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:AJ32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=AL$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:AK32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:AK32)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:AK32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=AM$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:AL32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:AL32)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:AL32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=AN$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:AM32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:AM32)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:AM32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=AO$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:AN32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:AN32)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:AN32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=AP$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:AO32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:AO32)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:AO32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=AQ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:AP32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:AP32)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:AP32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=AR$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:AQ32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:AQ32)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:AQ32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=AS$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:AR32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:AR32)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:AR32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=AT$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:AS32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:AS32)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:AS32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=AU$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:AT32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:AT32)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:AT32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=AV$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:AU32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:AU32)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:AU32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=AW$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:AV32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:AV32)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:AV32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=AX$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:AW32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:AW32)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:AW32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=AY$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:AX32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:AX32)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:AX32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=AZ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:AY32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:AY32)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:AY32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=BA$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:AZ32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:AZ32)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:AZ32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=BB$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:BA32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:BA32)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:BA32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=BC$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:BB32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:BB32)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:BB32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=BD$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:BC32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:BC32)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:BC32)))))), 0)","v":-1.83241095613054E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=BE$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:BD32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:BD32)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:BD32)))))), 0)","v":-1.832410956130559E-2},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=BF$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:BE32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:BE32)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:BE32)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=BG$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:BF32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:BF32)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:BF32)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=BH$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:BG32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:BG32)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:BG32)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=BI$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:BH32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:BH32)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:BH32)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=BJ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:BI32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:BI32)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:BI32)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=BK$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:BJ32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:BJ32)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:BJ32)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=BL$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:BK32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:BK32)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:BK32)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=BM$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:BL32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:BL32)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:BL32)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=BN$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:BM32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:BM32)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:BM32)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=BO$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:BN32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:BN32)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:BN32)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=BP$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:BO32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:BO32)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:BO32)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=BQ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:BP32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:BP32)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:BP32)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=BR$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:BQ32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:BQ32)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:BQ32)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=BS$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:BR32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:BR32)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:BR32)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=BT$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:BS32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:BS32)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:BS32)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=BU$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:BT32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:BT32)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:BT32)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=BV$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:BU32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:BU32)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:BU32)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=BW$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:BV32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:BV32)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:BV32)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=BX$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:BW32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:BW32)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:BW32)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=BY$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:BX32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:BX32)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:BX32)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=BZ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:BY32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:BY32)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:BY32)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=CA$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:BZ32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:BZ32)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:BZ32)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E31)+$E17>=CB$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E31)<>0, OFFSET($G11, -$E17, $E31)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)-SUM($G32:CA32)),\nIF(AND(OFFSET($G9, -$E17, $E31)=0, OFFSET($G11, -$E17, $E31)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G12, -$E17, $E31)+$E31, IFERROR(OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G11, -$E17, $E31)-SUM($G32:CA32)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E31)<OFFSET($G10, -$E17, $E31)+$E31, IFERROR(OFFSET($G9, -$E17, $E31)/OFFSET($G10, -$E17, $E31)+OFFSET($G11, -$E17, $E31)/OFFSET($G12, -$E17, $E31), 0), OFFSET($G9, -$E17, $E31)+OFFSET($G11, -$E17, $E31)-SUM($G32:CA32)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E32+2","v":7},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E32)","v":"Depreciation of t-1 and t-2 adjustment 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=O$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:N33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:N33)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:N33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=P$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:O33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:O33)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:O33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=Q$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:P33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:P33)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:P33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=R$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:Q33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:Q33)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:Q33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=S$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:R33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:R33)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:R33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=T$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:S33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:S33)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:S33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=U$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:T33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:T33)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:T33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=V$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:U33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:U33)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:U33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=W$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:V33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:V33)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:V33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=X$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:W33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:W33)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:W33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=Y$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:X33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:X33)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:X33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=Z$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:Y33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:Y33)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:Y33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=AA$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:Z33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:Z33)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:Z33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=AB$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:AA33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:AA33)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:AA33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=AC$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:AB33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:AB33)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:AB33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=AD$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:AC33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:AC33)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:AC33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=AE$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:AD33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:AD33)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:AD33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=AF$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:AE33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:AE33)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:AE33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=AG$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:AF33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:AF33)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:AF33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=AH$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:AG33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:AG33)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:AG33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=AI$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:AH33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:AH33)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:AH33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=AJ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:AI33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:AI33)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:AI33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=AK$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:AJ33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:AJ33)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:AJ33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=AL$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:AK33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:AK33)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:AK33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=AM$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:AL33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:AL33)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:AL33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=AN$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:AM33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:AM33)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:AM33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=AO$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:AN33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:AN33)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:AN33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=AP$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:AO33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:AO33)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:AO33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=AQ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:AP33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:AP33)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:AP33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=AR$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:AQ33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:AQ33)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:AQ33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=AS$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:AR33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:AR33)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:AR33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=AT$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:AS33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:AS33)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:AS33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=AU$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:AT33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:AT33)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:AT33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=AV$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:AU33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:AU33)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:AU33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=AW$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:AV33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:AV33)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:AV33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=AX$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:AW33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:AW33)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:AW33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=AY$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:AX33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:AX33)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:AX33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=AZ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:AY33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:AY33)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:AY33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=BA$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:AZ33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:AZ33)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:AZ33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=BB$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:BA33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:BA33)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:BA33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=BC$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:BB33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:BB33)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:BB33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=BD$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:BC33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:BC33)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:BC33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=BE$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:BD33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:BD33)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:BD33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=BF$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:BE33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:BE33)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:BE33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=BG$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:BF33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:BF33)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:BF33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=BH$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:BG33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:BG33)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:BG33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=BI$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:BH33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:BH33)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:BH33)))))), 0)","v":3.5066875878791425E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=BJ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:BI33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:BI33)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:BI33)))))), 0)","v":3.5066875878790387E-6},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=BK$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:BJ33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:BJ33)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:BJ33)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=BL$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:BK33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:BK33)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:BK33)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=BM$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:BL33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:BL33)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:BL33)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=BN$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:BM33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:BM33)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:BM33)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=BO$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:BN33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:BN33)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:BN33)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=BP$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:BO33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:BO33)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:BO33)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=BQ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:BP33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:BP33)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:BP33)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=BR$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:BQ33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:BQ33)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:BQ33)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=BS$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:BR33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:BR33)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:BR33)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=BT$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:BS33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:BS33)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:BS33)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=BU$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:BT33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:BT33)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:BT33)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=BV$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:BU33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:BU33)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:BU33)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=BW$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:BV33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:BV33)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:BV33)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=BX$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:BW33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:BW33)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:BW33)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=BY$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:BX33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:BX33)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:BX33)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=BZ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:BY33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:BY33)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:BY33)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=CA$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:BZ33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:BZ33)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:BZ33)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E32)+$E18>=CB$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E32)<>0, OFFSET($G12, -$E18, $E32)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)-SUM($G33:CA33)),\nIF(AND(OFFSET($G10, -$E18, $E32)=0, OFFSET($G12, -$E18, $E32)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G13, -$E18, $E32)+$E32, IFERROR(OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G12, -$E18, $E32)-SUM($G33:CA33)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E32)<OFFSET($G11, -$E18, $E32)+$E32, IFERROR(OFFSET($G10, -$E18, $E32)/OFFSET($G11, -$E18, $E32)+OFFSET($G12, -$E18, $E32)/OFFSET($G13, -$E18, $E32), 0), OFFSET($G10, -$E18, $E32)+OFFSET($G12, -$E18, $E32)-SUM($G33:CA33)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E33+5","v":12},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E33)","v":"Depreciation of t-1 and t-2 adjustment 2018-19"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=T$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:S34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:S34)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:S34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=U$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:T34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:T34)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:T34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=V$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:U34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:U34)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:U34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=W$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:V34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:V34)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:V34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=X$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:W34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:W34)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:W34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=Y$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:X34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:X34)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:X34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=Z$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:Y34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:Y34)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:Y34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=AA$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:Z34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:Z34)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:Z34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=AB$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:AA34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:AA34)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:AA34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=AC$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:AB34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:AB34)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:AB34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=AD$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:AC34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:AC34)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:AC34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=AE$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:AD34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:AD34)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:AD34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=AF$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:AE34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:AE34)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:AE34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=AG$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:AF34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:AF34)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:AF34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=AH$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:AG34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:AG34)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:AG34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=AI$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:AH34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:AH34)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:AH34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=AJ$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:AI34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:AI34)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:AI34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=AK$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:AJ34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:AJ34)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:AJ34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=AL$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:AK34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:AK34)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:AK34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=AM$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:AL34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:AL34)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:AL34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=AN$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:AM34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:AM34)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:AM34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=AO$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:AN34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:AN34)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:AN34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=AP$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:AO34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:AO34)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:AO34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=AQ$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:AP34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:AP34)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:AP34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=AR$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:AQ34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:AQ34)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:AQ34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=AS$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:AR34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:AR34)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:AR34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=AT$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:AS34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:AS34)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:AS34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=AU$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:AT34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:AT34)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:AT34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=AV$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:AU34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:AU34)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:AU34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=AW$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:AV34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:AV34)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:AV34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=AX$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:AW34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:AW34)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:AW34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=AY$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:AX34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:AX34)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:AX34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=AZ$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:AY34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:AY34)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:AY34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=BA$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:AZ34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:AZ34)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:AZ34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=BB$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:BA34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:BA34)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:BA34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=BC$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:BB34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:BB34)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:BB34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=BD$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:BC34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:BC34)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:BC34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=BE$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:BD34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:BD34)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:BD34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=BF$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:BE34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:BE34)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:BE34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=BG$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:BF34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:BF34)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:BF34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=BH$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:BG34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:BG34)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:BG34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=BI$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:BH34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:BH34)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:BH34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=BJ$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:BI34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:BI34)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:BI34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=BK$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:BJ34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:BJ34)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:BJ34)))))), 0)","v":-2.4616951832383103E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=BL$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:BK34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:BK34)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:BK34)))))), 0)","v":-2.4616951832383098E-4},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=BM$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:BL34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:BL34)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:BL34)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=BN$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:BM34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:BM34)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:BM34)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=BO$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:BN34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:BN34)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:BN34)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=BP$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:BO34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:BO34)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:BO34)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=BQ$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:BP34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:BP34)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:BP34)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=BR$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:BQ34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:BQ34)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:BQ34)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=BS$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:BR34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:BR34)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:BR34)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=BT$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:BS34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:BS34)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:BS34)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=BU$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:BT34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:BT34)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:BT34)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=BV$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:BU34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:BU34)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:BU34)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=BW$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:BV34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:BV34)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:BV34)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=BX$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:BW34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:BW34)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:BW34)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=BY$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:BX34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:BX34)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:BX34)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=BZ$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:BY34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:BY34)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:BY34)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=CA$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:BZ34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:BZ34)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:BZ34)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E33)+$E19>=CB$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E33)<>0, OFFSET($G13, -$E19, $E33)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)-SUM($G34:CA34)),\nIF(AND(OFFSET($G11, -$E19, $E33)=0, OFFSET($G13, -$E19, $E33)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G14, -$E19, $E33)+$E33, IFERROR(OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G13, -$E19, $E33)-SUM($G34:CA34)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E33)<OFFSET($G12, -$E19, $E33)+$E33, IFERROR(OFFSET($G11, -$E19, $E33)/OFFSET($G12, -$E19, $E33)+OFFSET($G13, -$E19, $E33)/OFFSET($G14, -$E19, $E33), 0), OFFSET($G11, -$E19, $E33)+OFFSET($G13, -$E19, $E33)-SUM($G34:CA34)))))), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E18)","v":"Depreciation of asset adjustments - RAB 2012-13"},null,null,{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(I$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:H37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(J$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:I37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(K$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:J37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(L$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:K37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(M$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:L37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(N$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:M37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(O$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:N37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(P$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:O37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(Q$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:P37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(R$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:Q37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(S$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:R37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(T$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:S37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(U$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:T37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(V$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:U37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(W$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:V37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(X$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:W37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(Y$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:X37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(Z$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:Y37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AA$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:Z37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AB$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:AA37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AC$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:AB37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AD$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:AC37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AE$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:AD37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AF$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:AE37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AG$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:AF37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AH$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:AG37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AI$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:AH37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:AI37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AK$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:AJ37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AL$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:AK37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AM$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:AL37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AN$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:AM37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AO$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:AN37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AP$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:AO37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:AP37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AR$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:AQ37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AS$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:AR37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AT$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:AS37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AU$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:AT37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AV$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:AU37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AW$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:AV37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AX$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:AW37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AY$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:AX37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:AY37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BA$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:AZ37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BB$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:BA37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BC$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:BB37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BD$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:BC37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BE$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:BD37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BF$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:BE37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BG$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:BF37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BH$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:BG37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BI$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:BH37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:BI37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BK$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:BJ37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BL$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:BK37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BM$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:BL37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BN$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:BM37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BO$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:BN37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BP$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:BO37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:BP37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BR$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:BQ37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BS$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:BR37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BT$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:BS37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BU$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:BT37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BV$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:BU37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BW$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:BV37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BX$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:BW37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BY$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:BX37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:BY37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(CA$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:BZ37)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(CB$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G37:CA37)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E19)","v":"Depreciation of asset adjustments - RAB 2013-14"},null,null,null,{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(J$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:I38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(K$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:J38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(L$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:K38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(M$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:L38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(N$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:M38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(O$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:N38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(P$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:O38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(Q$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:P38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(R$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:Q38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(S$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:R38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(T$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:S38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(U$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:T38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(V$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:U38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(W$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:V38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(X$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:W38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(Y$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:X38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(Z$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:Y38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AA$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:Z38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AB$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:AA38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AC$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:AB38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AD$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:AC38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AE$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:AD38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AF$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:AE38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AG$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:AF38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AH$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:AG38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AI$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:AH38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:AI38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AK$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:AJ38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AL$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:AK38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AM$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:AL38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AN$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:AM38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AO$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:AN38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AP$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:AO38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:AP38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AR$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:AQ38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AS$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:AR38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AT$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:AS38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AU$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:AT38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AV$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:AU38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AW$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:AV38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AX$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:AW38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AY$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:AX38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:AY38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BA$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:AZ38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BB$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:BA38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BC$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:BB38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BD$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:BC38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BE$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:BD38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BF$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:BE38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BG$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:BF38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BH$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:BG38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BI$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:BH38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:BI38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BK$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:BJ38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BL$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:BK38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BM$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:BL38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BN$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:BM38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BO$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:BN38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BP$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:BO38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:BP38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BR$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:BQ38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BS$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:BR38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BT$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:BS38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BU$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:BT38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BV$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:BU38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BW$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:BV38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BX$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:BW38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BY$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:BX38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:BY38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(CA$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:BZ38)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(CB$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G38:CA38)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E20)","v":"Depreciation of asset adjustments - RAB 2014-15"},null,null,null,null,{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(K$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:J39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(L$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:K39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(M$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:L39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(N$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:M39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(O$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:N39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(P$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:O39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(Q$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:P39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(R$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:Q39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(S$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:R39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(T$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:S39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(U$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:T39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(V$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:U39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(W$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:V39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(X$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:W39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(Y$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:X39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(Z$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:Y39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AA$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:Z39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AB$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:AA39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AC$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:AB39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AD$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:AC39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AE$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:AD39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AF$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:AE39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AG$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:AF39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AH$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:AG39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AI$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:AH39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:AI39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AK$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:AJ39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AL$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:AK39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AM$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:AL39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AN$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:AM39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AO$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:AN39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AP$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:AO39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:AP39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AR$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:AQ39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AS$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:AR39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AT$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:AS39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AU$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:AT39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AV$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:AU39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AW$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:AV39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AX$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:AW39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AY$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:AX39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:AY39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BA$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:AZ39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BB$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:BA39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BC$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:BB39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BD$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:BC39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BE$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:BD39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BF$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:BE39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BG$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:BF39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BH$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:BG39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BI$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:BH39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:BI39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BK$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:BJ39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BL$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:BK39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BM$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:BL39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BN$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:BM39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BO$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:BN39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BP$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:BO39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:BP39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BR$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:BQ39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BS$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:BR39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BT$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:BS39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BU$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:BT39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BV$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:BU39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BW$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:BV39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BX$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:BW39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BY$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:BX39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:BY39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(CA$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:BZ39)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(CB$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G39:CA39)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E21)","v":"Depreciation of asset adjustments - RAB 2015-16"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(L$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:K40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(M$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:L40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(N$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:M40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(O$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:N40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(P$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:O40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(Q$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:P40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(R$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:Q40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(S$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:R40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(T$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:S40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(U$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:T40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(V$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:U40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(W$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:V40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(X$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:W40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(Y$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:X40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(Z$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:Y40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AA$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:Z40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AB$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:AA40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AC$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:AB40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AD$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:AC40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AE$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:AD40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AF$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:AE40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AG$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:AF40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AH$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:AG40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AI$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:AH40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:AI40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AK$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:AJ40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AL$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:AK40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AM$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:AL40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AN$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:AM40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AO$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:AN40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AP$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:AO40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:AP40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AR$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:AQ40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AS$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:AR40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AT$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:AS40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AU$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:AT40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AV$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:AU40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AW$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:AV40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AX$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:AW40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AY$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:AX40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:AY40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BA$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:AZ40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BB$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:BA40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BC$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:BB40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BD$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:BC40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BE$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:BD40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BF$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:BE40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BG$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:BF40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BH$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:BG40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BI$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:BH40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:BI40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BK$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:BJ40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BL$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:BK40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BM$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:BL40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BN$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:BM40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BO$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:BN40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BP$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:BO40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:BP40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BR$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:BQ40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BS$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:BR40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BT$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:BS40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BU$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:BT40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BV$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:BU40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BW$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:BV40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BX$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:BW40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BY$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:BX40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:BY40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CA$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:BZ40)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(CB$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G40:CA40)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E22)","v":"Depreciation of asset adjustments - RAB 2016-17"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(M$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:L41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(N$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:M41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(O$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:N41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(P$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:O41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(Q$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:P41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(R$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:Q41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(S$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:R41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(T$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:S41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(U$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:T41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(V$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:U41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(W$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:V41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(X$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:W41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(Y$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:X41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(Z$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:Y41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AA$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:Z41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AB$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:AA41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AC$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:AB41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AD$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:AC41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AE$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:AD41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AF$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:AE41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AG$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:AF41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AH$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:AG41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AI$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:AH41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:AI41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AK$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:AJ41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AL$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:AK41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AM$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:AL41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AN$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:AM41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AO$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:AN41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AP$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:AO41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:AP41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AR$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:AQ41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AS$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:AR41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AT$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:AS41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AU$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:AT41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AV$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:AU41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AW$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:AV41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AX$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:AW41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AY$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:AX41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:AY41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BA$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:AZ41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BB$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:BA41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BC$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:BB41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BD$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:BC41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BE$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:BD41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BF$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:BE41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BG$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:BF41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BH$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:BG41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BI$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:BH41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:BI41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BK$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:BJ41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BL$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:BK41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BM$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:BL41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BN$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:BM41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BO$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:BN41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BP$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:BO41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:BP41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BR$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:BQ41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BS$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:BR41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BT$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:BS41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BU$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:BT41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BV$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:BU41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BW$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:BV41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BX$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:BW41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BY$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:BX41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:BY41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CA$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:BZ41)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(CB$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G41:CA41)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E23)","v":"Depreciation of asset adjustments - RAB 2017-18"},null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(N$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:M42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(O$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:N42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(P$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:O42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(Q$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:P42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(R$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:Q42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(S$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:R42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(T$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:S42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(U$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:T42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(V$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:U42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(W$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:V42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(X$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:W42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(Y$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:X42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(Z$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:Y42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AA$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:Z42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AB$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:AA42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AC$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:AB42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AD$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:AC42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AE$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:AD42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AF$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:AE42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AG$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:AF42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AH$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:AG42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AI$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:AH42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:AI42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AK$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:AJ42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AL$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:AK42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AM$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:AL42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AN$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:AM42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AO$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:AN42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AP$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:AO42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:AP42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AR$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:AQ42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AS$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:AR42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AT$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:AS42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AU$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:AT42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AV$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:AU42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AW$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:AV42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AX$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:AW42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AY$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:AX42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:AY42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BA$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:AZ42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BB$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:BA42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BC$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:BB42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BD$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:BC42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BE$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:BD42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BF$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:BE42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BG$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:BF42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BH$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:BG42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BI$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:BH42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:BI42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BK$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:BJ42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BL$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:BK42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BM$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:BL42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BN$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:BM42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BO$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:BN42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BP$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:BO42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:BP42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BR$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:BQ42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BS$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:BR42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BT$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:BS42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BU$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:BT42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BV$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:BU42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BW$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:BV42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BX$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:BW42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BY$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:BX42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:BY42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CA$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:BZ42)))","v":0},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(CB$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G42:CA42)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E24)","v":"Depreciation of asset adjustments - RAB 2018-19"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(O$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:N43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(P$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:O43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(Q$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:P43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(R$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:Q43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(S$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:R43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(T$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:S43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(U$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:T43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(V$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:U43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(W$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:V43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(X$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:W43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(Y$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:X43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(Z$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:Y43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AA$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:Z43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AB$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:AA43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AC$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:AB43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AD$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:AC43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AE$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:AD43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AF$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:AE43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AG$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:AF43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AH$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:AG43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AI$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:AH43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:AI43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AK$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:AJ43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AL$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:AK43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AM$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:AL43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AN$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:AM43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AO$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:AN43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AP$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:AO43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:AP43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AR$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:AQ43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AS$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:AR43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AT$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:AS43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AU$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:AT43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AV$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:AU43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AW$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:AV43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AX$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:AW43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AY$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:AX43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:AY43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BA$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:AZ43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BB$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:BA43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BC$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:BB43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BD$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:BC43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BE$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:BD43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BF$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:BE43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BG$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:BF43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BH$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:BG43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BI$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:BH43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:BI43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BK$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:BJ43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BL$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:BK43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BM$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:BL43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BN$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:BM43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BO$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:BN43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BP$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:BO43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:BP43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BR$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:BQ43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BS$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:BR43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BT$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:BS43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BU$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:BT43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BV$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:BU43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BW$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:BV43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BX$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:BW43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BY$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:BX43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:BY43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CA$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:BZ43)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(CB$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G43:CA43)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E25)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(P$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:O44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(Q$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:P44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(R$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:Q44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(S$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:R44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(T$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:S44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(U$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:T44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(V$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:U44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(W$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:V44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(X$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:W44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(Y$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:X44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(Z$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:Y44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AA$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:Z44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AB$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:AA44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AC$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:AB44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AD$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:AC44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AE$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:AD44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AF$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:AE44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AG$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:AF44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AH$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:AG44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AI$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:AH44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:AI44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AK$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:AJ44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AL$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:AK44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AM$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:AL44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AN$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:AM44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AO$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:AN44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AP$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:AO44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:AP44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AR$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:AQ44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AS$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:AR44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AT$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:AS44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AU$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:AT44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AV$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:AU44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AW$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:AV44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AX$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:AW44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AY$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:AX44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:AY44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BA$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:AZ44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BB$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:BA44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BC$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:BB44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BD$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:BC44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BE$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:BD44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BF$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:BE44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BG$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:BF44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BH$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:BG44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BI$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:BH44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:BI44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BK$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:BJ44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BL$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:BK44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BM$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:BL44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BN$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:BM44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BO$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:BN44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BP$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:BO44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:BP44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BR$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:BQ44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BS$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:BR44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BT$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:BS44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BU$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:BT44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BV$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:BU44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BW$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:BV44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BX$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:BW44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BY$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:BX44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:BY44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CA$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:BZ44)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(CB$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G44:CA44)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E26)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(Q$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:P45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(R$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:Q45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(S$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:R45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(T$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:S45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(U$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:T45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(V$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:U45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(W$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:V45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(X$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:W45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(Y$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:X45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(Z$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:Y45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AA$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:Z45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AB$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:AA45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AC$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:AB45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AD$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:AC45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AE$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:AD45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AF$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:AE45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AG$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:AF45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AH$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:AG45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AI$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:AH45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:AI45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AK$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:AJ45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AL$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:AK45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AM$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:AL45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AN$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:AM45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AO$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:AN45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AP$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:AO45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:AP45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AR$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:AQ45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AS$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:AR45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AT$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:AS45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AU$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:AT45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AV$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:AU45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AW$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:AV45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AX$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:AW45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AY$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:AX45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:AY45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BA$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:AZ45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BB$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:BA45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BC$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:BB45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BD$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:BC45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BE$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:BD45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BF$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:BE45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BG$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:BF45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BH$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:BG45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BI$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:BH45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:BI45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BK$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:BJ45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BL$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:BK45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BM$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:BL45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BN$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:BM45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BO$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:BN45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BP$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:BO45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:BP45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BR$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:BQ45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BS$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:BR45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BT$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:BS45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BU$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:BT45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BV$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:BU45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BW$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:BV45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BX$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:BW45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BY$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:BX45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:BY45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(CA$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:BZ45)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(CB$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G45:CA45)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E27)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(R$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:Q46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(S$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:R46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(T$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:S46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(U$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:T46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(V$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:U46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(W$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:V46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(X$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:W46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(Y$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:X46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(Z$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:Y46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AA$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:Z46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AB$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:AA46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AC$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:AB46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AD$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:AC46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AE$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:AD46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AF$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:AE46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AG$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:AF46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AH$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:AG46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AI$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:AH46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:AI46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AK$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:AJ46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AL$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:AK46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AM$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:AL46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AN$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:AM46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AO$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:AN46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AP$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:AO46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:AP46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AR$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:AQ46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AS$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:AR46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AT$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:AS46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AU$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:AT46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AV$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:AU46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AW$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:AV46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AX$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:AW46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AY$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:AX46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:AY46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BA$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:AZ46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BB$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:BA46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BC$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:BB46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BD$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:BC46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BE$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:BD46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BF$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:BE46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BG$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:BF46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BH$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:BG46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BI$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:BH46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:BI46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BK$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:BJ46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BL$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:BK46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BM$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:BL46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BN$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:BM46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BO$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:BN46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BP$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:BO46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:BP46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BR$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:BQ46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BS$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:BR46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BT$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:BS46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BU$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:BT46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BV$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:BU46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BW$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:BV46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BX$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:BW46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BY$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:BX46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:BY46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(CA$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:BZ46)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(CB$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G46:CA46)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E28)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(S$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:R47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(T$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:S47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(U$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:T47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(V$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:U47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(W$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:V47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(X$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:W47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(Y$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:X47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(Z$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:Y47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AA$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:Z47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AB$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:AA47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AC$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:AB47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AD$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:AC47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AE$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:AD47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AF$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:AE47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AG$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:AF47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AH$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:AG47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AI$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:AH47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:AI47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AK$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:AJ47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AL$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:AK47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AM$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:AL47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AN$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:AM47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AO$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:AN47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AP$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:AO47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:AP47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AR$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:AQ47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AS$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:AR47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AT$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:AS47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AU$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:AT47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AV$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:AU47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AW$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:AV47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AX$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:AW47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AY$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:AX47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:AY47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BA$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:AZ47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BB$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:BA47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BC$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:BB47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BD$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:BC47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BE$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:BD47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BF$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:BE47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BG$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:BF47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BH$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:BG47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BI$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:BH47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:BI47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BK$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:BJ47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BL$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:BK47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BM$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:BL47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BN$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:BM47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BO$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:BN47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BP$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:BO47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:BP47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BR$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:BQ47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BS$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:BR47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BT$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:BS47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BU$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:BT47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BV$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:BU47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BW$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:BV47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BX$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:BW47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BY$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:BX47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:BY47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(CA$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:BZ47)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(CB$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G47:CA47)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E29)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(T$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:S48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(U$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:T48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(V$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:U48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(W$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:V48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(X$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:W48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(Y$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:X48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(Z$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:Y48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AA$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:Z48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AB$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:AA48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AC$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:AB48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AD$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:AC48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AE$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:AD48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AF$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:AE48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AG$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:AF48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AH$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:AG48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AI$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:AH48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:AI48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AK$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:AJ48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AL$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:AK48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AM$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:AL48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AN$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:AM48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AO$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:AN48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AP$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:AO48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:AP48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AR$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:AQ48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AS$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:AR48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AT$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:AS48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AU$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:AT48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AV$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:AU48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AW$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:AV48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AX$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:AW48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AY$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:AX48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:AY48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BA$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:AZ48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BB$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:BA48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BC$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:BB48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BD$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:BC48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BE$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:BD48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BF$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:BE48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BG$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:BF48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BH$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:BG48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BI$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:BH48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:BI48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BK$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:BJ48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BL$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:BK48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BM$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:BL48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BN$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:BM48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BO$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:BN48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BP$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:BO48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:BP48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BR$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:BQ48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BS$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:BR48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BT$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:BS48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BU$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:BT48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BV$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:BU48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BW$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:BV48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BX$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:BW48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BY$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:BX48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:BY48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(CA$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:BZ48)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(CB$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G48:CA48)))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E7, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"Overhead Subtransmission Lines (Urban) - depreciation"},null,{"$f":"SUM(H17:H49)","v":0.37128865654751236},0.39973985995278716,0.41492947798074875,0.4211845933289956,0.42763828078042149,0.41368956354988057,0.4155041215562516,0.42039226117369571,0.42766087555509857,0.43594263458354671,0.44390972715568627,0.4494632620365257,0.45564456901387734,0.45564456901387734,0.45564456901387734,0.45564456901387734,0.45564456901387734,0.45564456901387734,0.45564456901387734,0.45564456901387734,0.45564456901387734,0.45564456901387734,0.45564456901387734,0.45564456901387734,0.45564456901387734,0.45564456901387734,0.45564456901387734,0.45564456901387734,0.45564456901387734,0.13708905917858966,8.4355912466365118E-2,8.4355912466365118E-2,{"$f":"SUM(AN17:AN49)","v":8.4355912466365118E-2},8.4355912466365118E-2,8.4355912466365118E-2,8.4355912466365118E-2,8.4355912466365118E-2,8.4355912466365118E-2,8.4355912466365118E-2,8.4355912466365118E-2,8.4355912466365118E-2,8.4355912466365118E-2,8.4355912466365118E-2,8.4355912466365118E-2,8.4355912466365118E-2,8.4355912466365118E-2,8.4355912466365118E-2,8.4355912466365118E-2,8.4355912466365118E-2,8.4355912466364924E-2,0.10268002202766943,7.4228818622395915E-2,5.903920059443421E-2,5.2784085246187301E-2,4.6330397794761197E-2,4.1951498776409052E-2,4.0136940770037766E-2,3.5498477358505767E-2,2.8229862977102935E-2,1.994810394865458E-2,1.1981011376514979E-2,6.4274764956757102E-3,0,0,{"$f":"SUM(BT17:BT49)","v":0},0,0,0,0,0,0,{"$f":"SUM(CA17:CA49)","v":0},{"$f":"SUM(CB17:CB49)","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E53","v":"Asset class 2"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E53, 'RAB input'!$D$25:$D$74, 0))","v":"Underground Subtransmission Lines (Urban)"}]
[null,null,null,null,{"$f":"E7+1","v":2},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E53)/'RAB input'!G$15","v":10.536156803155855},{"$f":"(INDEX('RAB input'!H$25:H$74,$E53)-INDEX('RAB input'!H$79:H$128,$E53)-INDEX('RAB input'!H$133:H$182,$E53))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":0.16523357365227007},{"$f":"(INDEX('RAB input'!I$25:I$74,$E53)-INDEX('RAB input'!I$79:I$128,$E53)-INDEX('RAB input'!I$133:I$182,$E53))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":0.13238516377159862},{"$f":"(INDEX('RAB input'!J$25:J$74,$E53)-INDEX('RAB input'!J$79:J$128,$E53)-INDEX('RAB input'!J$133:J$182,$E53))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":9.5062543286426673E-3},{"$f":"(INDEX('RAB input'!K$25:K$74,$E53)-INDEX('RAB input'!K$79:K$128,$E53)-INDEX('RAB input'!K$133:K$182,$E53))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":2.5327692060736973E-2},{"$f":"(INDEX('RAB input'!L$25:L$74,$E53)-INDEX('RAB input'!L$79:L$128,$E53)-INDEX('RAB input'!L$133:L$182,$E53))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":7.1330348372458455E-3},{"$f":"(INDEX('RAB input'!M$25:M$74,$E53)-INDEX('RAB input'!M$79:M$128,$E53)-INDEX('RAB input'!M$133:M$182,$E53))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$25:N$74,$E53)-INDEX('RAB input'!N$79:N$128,$E53)-INDEX('RAB input'!N$133:N$182,$E53))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!O$25:O$74,$E53)-INDEX('RAB input'!O$79:O$128,$E53)-INDEX('RAB input'!O$133:O$182,$E53))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":2.2351411272913062E-2},{"$f":"(INDEX('RAB input'!P$25:P$74,$E53)-INDEX('RAB input'!P$79:P$128,$E53)-INDEX('RAB input'!P$133:P$182,$E53))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":4.1262752209512782E-2},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E53)-INDEX('RAB input'!Q$79:Q$128,$E53)-INDEX('RAB input'!Q$133:Q$182,$E53))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0.24415106594457298},{"$f":"(INDEX('RAB input'!R$25:R$74,$E53)-INDEX('RAB input'!R$79:R$128,$E53)-INDEX('RAB input'!R$133:R$182,$E53))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0.31287535135997374},{"$f":"(INDEX('RAB input'!S$25:S$74,$E53)-INDEX('RAB input'!S$79:S$128,$E53)-INDEX('RAB input'!S$133:S$182,$E53))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":8.4711000896390595E-2},{"$f":"(INDEX('RAB input'!T$25:T$74,$E53)-INDEX('RAB input'!T$79:T$128,$E53)-INDEX('RAB input'!T$133:T$182,$E53))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E53)-INDEX('RAB input'!U$79:U$128,$E53)-INDEX('RAB input'!U$133:U$182,$E53))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E53)-INDEX('RAB input'!V$79:V$128,$E53)-INDEX('RAB input'!V$133:V$182,$E53))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E53)-INDEX('RAB input'!W$79:W$128,$E53)-INDEX('RAB input'!W$133:W$182,$E53))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E53)-INDEX('RAB input'!X$79:X$128,$E53)-INDEX('RAB input'!X$133:X$182,$E53))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E53)-INDEX('RAB input'!Y$79:Y$128,$E53)-INDEX('RAB input'!Y$133:Y$182,$E53))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E53)-INDEX('RAB input'!Z$79:Z$128,$E53)-INDEX('RAB input'!Z$133:Z$182,$E53))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E53)-INDEX('RAB input'!AA$79:AA$128,$E53)-INDEX('RAB input'!AA$133:AA$182,$E53))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E53)-INDEX('RAB input'!AB$79:AB$128,$E53)-INDEX('RAB input'!AB$133:AB$182,$E53))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E53)-INDEX('RAB input'!AC$79:AC$128,$E53)-INDEX('RAB input'!AC$133:AC$182,$E53))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E53)-INDEX('RAB input'!AD$79:AD$128,$E53)-INDEX('RAB input'!AD$133:AD$182,$E53))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E53)-INDEX('RAB input'!AE$79:AE$128,$E53)-INDEX('RAB input'!AE$133:AE$182,$E53))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E53)-INDEX('RAB input'!AF$79:AF$128,$E53)-INDEX('RAB input'!AF$133:AF$182,$E53))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E53)-INDEX('RAB input'!AG$79:AG$128,$E53)-INDEX('RAB input'!AG$133:AG$182,$E53))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E53)-INDEX('RAB input'!AH$79:AH$128,$E53)-INDEX('RAB input'!AH$133:AH$182,$E53))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E53)-INDEX('RAB input'!AI$79:AI$128,$E53)-INDEX('RAB input'!AI$133:AI$182,$E53))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E53)-INDEX('RAB input'!AJ$79:AJ$128,$E53)-INDEX('RAB input'!AJ$133:AJ$182,$E53))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E53)-INDEX('RAB input'!AK$79:AK$128,$E53)-INDEX('RAB input'!AK$133:AK$182,$E53))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E53)-INDEX('RAB input'!AL$79:AL$128,$E53)-INDEX('RAB input'!AL$133:AL$182,$E53))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E53)-INDEX('RAB input'!AM$79:AM$128,$E53)-INDEX('RAB input'!AM$133:AM$182,$E53))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E53)-INDEX('RAB input'!AN$79:AN$128,$E53)-INDEX('RAB input'!AN$133:AN$182,$E53))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E53)-INDEX('RAB input'!AO$79:AO$128,$E53)-INDEX('RAB input'!AO$133:AO$182,$E53))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E53)-INDEX('RAB input'!AP$79:AP$128,$E53)-INDEX('RAB input'!AP$133:AP$182,$E53))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E53)-INDEX('RAB input'!AQ$79:AQ$128,$E53)-INDEX('RAB input'!AQ$133:AQ$182,$E53))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E53)-INDEX('RAB input'!AR$79:AR$128,$E53)-INDEX('RAB input'!AR$133:AR$182,$E53))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E53)-INDEX('RAB input'!AS$79:AS$128,$E53)-INDEX('RAB input'!AS$133:AS$182,$E53))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E53)-INDEX('RAB input'!AT$79:AT$128,$E53)-INDEX('RAB input'!AT$133:AT$182,$E53))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E53)-INDEX('RAB input'!AU$79:AU$128,$E53)-INDEX('RAB input'!AU$133:AU$182,$E53))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E53)-INDEX('RAB input'!AV$79:AV$128,$E53)-INDEX('RAB input'!AV$133:AV$182,$E53))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E53)-INDEX('RAB input'!AW$79:AW$128,$E53)-INDEX('RAB input'!AW$133:AW$182,$E53))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E53)-INDEX('RAB input'!AX$79:AX$128,$E53)-INDEX('RAB input'!AX$133:AX$182,$E53))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E53)-INDEX('RAB input'!AY$79:AY$128,$E53)-INDEX('RAB input'!AY$133:AY$182,$E53))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E53)-INDEX('RAB input'!AZ$79:AZ$128,$E53)-INDEX('RAB input'!AZ$133:AZ$182,$E53))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E53)-INDEX('RAB input'!BA$79:BA$128,$E53)-INDEX('RAB input'!BA$133:BA$182,$E53))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E53)-INDEX('RAB input'!BB$79:BB$128,$E53)-INDEX('RAB input'!BB$133:BB$182,$E53))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E53)-INDEX('RAB input'!BC$79:BC$128,$E53)-INDEX('RAB input'!BC$133:BC$182,$E53))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E53)-INDEX('RAB input'!BD$79:BD$128,$E53)-INDEX('RAB input'!BD$133:BD$182,$E53))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E53)-INDEX('RAB input'!BE$79:BE$128,$E53)-INDEX('RAB input'!BE$133:BE$182,$E53))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E53)-INDEX('RAB input'!BF$79:BF$128,$E53)-INDEX('RAB input'!BF$133:BF$182,$E53))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E53)-INDEX('RAB input'!BG$79:BG$128,$E53)-INDEX('RAB input'!BG$133:BG$182,$E53))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E53)-INDEX('RAB input'!BH$79:BH$128,$E53)-INDEX('RAB input'!BH$133:BH$182,$E53))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E53)-INDEX('RAB input'!BI$79:BI$128,$E53)-INDEX('RAB input'!BI$133:BI$182,$E53))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E53)-INDEX('RAB input'!BJ$79:BJ$128,$E53)-INDEX('RAB input'!BJ$133:BJ$182,$E53))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E53)-INDEX('RAB input'!BK$79:BK$128,$E53)-INDEX('RAB input'!BK$133:BK$182,$E53))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E53)-INDEX('RAB input'!BL$79:BL$128,$E53)-INDEX('RAB input'!BL$133:BL$182,$E53))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E53)-INDEX('RAB input'!BM$79:BM$128,$E53)-INDEX('RAB input'!BM$133:BM$182,$E53))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E53)-INDEX('RAB input'!BN$79:BN$128,$E53)-INDEX('RAB input'!BN$133:BN$182,$E53))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E53)-INDEX('RAB input'!BO$79:BO$128,$E53)-INDEX('RAB input'!BO$133:BO$182,$E53))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E53)-INDEX('RAB input'!BP$79:BP$128,$E53)-INDEX('RAB input'!BP$133:BP$182,$E53))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E53)-INDEX('RAB input'!BQ$79:BQ$128,$E53)-INDEX('RAB input'!BQ$133:BQ$182,$E53))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E53)-INDEX('RAB input'!BR$79:BR$128,$E53)-INDEX('RAB input'!BR$133:BR$182,$E53))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E53)-INDEX('RAB input'!BS$79:BS$128,$E53)-INDEX('RAB input'!BS$133:BS$182,$E53))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E53)-INDEX('RAB input'!BT$79:BT$128,$E53)-INDEX('RAB input'!BT$133:BT$182,$E53))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E53)-INDEX('RAB input'!BU$79:BU$128,$E53)-INDEX('RAB input'!BU$133:BU$182,$E53))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BV$25:BV$74,$E53)-INDEX('RAB input'!BV$79:BV$128,$E53)-INDEX('RAB input'!BV$133:BV$182,$E53))/'RAB input'!BV$15*(1+'RAB input'!BV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BW$25:BW$74,$E53)-INDEX('RAB input'!BW$79:BW$128,$E53)-INDEX('RAB input'!BW$133:BW$182,$E53))/'RAB input'!BW$15*(1+'RAB input'!BW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BX$25:BX$74,$E53)-INDEX('RAB input'!BX$79:BX$128,$E53)-INDEX('RAB input'!BX$133:BX$182,$E53))/'RAB input'!BX$15*(1+'RAB input'!BX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BY$25:BY$74,$E53)-INDEX('RAB input'!BY$79:BY$128,$E53)-INDEX('RAB input'!BY$133:BY$182,$E53))/'RAB input'!BY$15*(1+'RAB input'!BY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BZ$25:BZ$74,$E53)-INDEX('RAB input'!BZ$79:BZ$128,$E53)-INDEX('RAB input'!BZ$133:BZ$182,$E53))/'RAB input'!BZ$15*(1+'RAB input'!BZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CA$25:CA$74,$E53)-INDEX('RAB input'!CA$79:CA$128,$E53)-INDEX('RAB input'!CA$133:CA$182,$E53))/'RAB input'!CA$15*(1+'RAB input'!CA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CB$25:CB$74,$E53)-INDEX('RAB input'!CB$79:CB$128,$E53)-INDEX('RAB input'!CB$133:CB$182,$E53))/'RAB input'!CB$15*(1+'RAB input'!CB$17)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$187:$G$236, $E53)=\"\", IF($G53=0, 0, F54), INDEX('RAB input'!$G$187:$G$236, $E53))","v":37.897944700911488},{"$f":"IF(INDEX('RAB input'!H$187:H$236, $E53)=\"\", G54, INDEX('RAB input'!H$187:H$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!I$187:I$236, $E53)=\"\", H54, INDEX('RAB input'!I$187:I$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!J$187:J$236, $E53)=\"\", I54, INDEX('RAB input'!J$187:J$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!K$187:K$236, $E53)=\"\", J54, INDEX('RAB input'!K$187:K$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!L$187:L$236, $E53)=\"\", K54, INDEX('RAB input'!L$187:L$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!M$187:M$236, $E53)=\"\", L54, INDEX('RAB input'!M$187:M$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!N$187:N$236, $E53)=\"\", M54, INDEX('RAB input'!N$187:N$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!O$187:O$236, $E53)=\"\", N54, INDEX('RAB input'!O$187:O$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!P$187:P$236, $E53)=\"\", O54, INDEX('RAB input'!P$187:P$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!Q$187:Q$236, $E53)=\"\", P54, INDEX('RAB input'!Q$187:Q$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!R$187:R$236, $E53)=\"\", Q54, INDEX('RAB input'!R$187:R$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!S$187:S$236, $E53)=\"\", R54, INDEX('RAB input'!S$187:S$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!T$187:T$236, $E53)=\"\", S54, INDEX('RAB input'!T$187:T$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!U$187:U$236, $E53)=\"\", T54, INDEX('RAB input'!U$187:U$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!V$187:V$236, $E53)=\"\", U54, INDEX('RAB input'!V$187:V$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!W$187:W$236, $E53)=\"\", V54, INDEX('RAB input'!W$187:W$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!X$187:X$236, $E53)=\"\", W54, INDEX('RAB input'!X$187:X$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!Y$187:Y$236, $E53)=\"\", X54, INDEX('RAB input'!Y$187:Y$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!Z$187:Z$236, $E53)=\"\", Y54, INDEX('RAB input'!Z$187:Z$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!AA$187:AA$236, $E53)=\"\", Z54, INDEX('RAB input'!AA$187:AA$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!AB$187:AB$236, $E53)=\"\", AA54, INDEX('RAB input'!AB$187:AB$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!AC$187:AC$236, $E53)=\"\", AB54, INDEX('RAB input'!AC$187:AC$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!AD$187:AD$236, $E53)=\"\", AC54, INDEX('RAB input'!AD$187:AD$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!AE$187:AE$236, $E53)=\"\", AD54, INDEX('RAB input'!AE$187:AE$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!AF$187:AF$236, $E53)=\"\", AE54, INDEX('RAB input'!AF$187:AF$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!AG$187:AG$236, $E53)=\"\", AF54, INDEX('RAB input'!AG$187:AG$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!AH$187:AH$236, $E53)=\"\", AG54, INDEX('RAB input'!AH$187:AH$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!AI$187:AI$236, $E53)=\"\", AH54, INDEX('RAB input'!AI$187:AI$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!AJ$187:AJ$236, $E53)=\"\", AI54, INDEX('RAB input'!AJ$187:AJ$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!AK$187:AK$236, $E53)=\"\", AJ54, INDEX('RAB input'!AK$187:AK$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!AL$187:AL$236, $E53)=\"\", AK54, INDEX('RAB input'!AL$187:AL$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!AM$187:AM$236, $E53)=\"\", AL54, INDEX('RAB input'!AM$187:AM$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!AN$187:AN$236, $E53)=\"\", AM54, INDEX('RAB input'!AN$187:AN$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!AO$187:AO$236, $E53)=\"\", AN54, INDEX('RAB input'!AO$187:AO$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!AP$187:AP$236, $E53)=\"\", AO54, INDEX('RAB input'!AP$187:AP$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!AQ$187:AQ$236, $E53)=\"\", AP54, INDEX('RAB input'!AQ$187:AQ$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!AR$187:AR$236, $E53)=\"\", AQ54, INDEX('RAB input'!AR$187:AR$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!AS$187:AS$236, $E53)=\"\", AR54, INDEX('RAB input'!AS$187:AS$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!AT$187:AT$236, $E53)=\"\", AS54, INDEX('RAB input'!AT$187:AT$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!AU$187:AU$236, $E53)=\"\", AT54, INDEX('RAB input'!AU$187:AU$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!AV$187:AV$236, $E53)=\"\", AU54, INDEX('RAB input'!AV$187:AV$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!AW$187:AW$236, $E53)=\"\", AV54, INDEX('RAB input'!AW$187:AW$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!AX$187:AX$236, $E53)=\"\", AW54, INDEX('RAB input'!AX$187:AX$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!AY$187:AY$236, $E53)=\"\", AX54, INDEX('RAB input'!AY$187:AY$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!AZ$187:AZ$236, $E53)=\"\", AY54, INDEX('RAB input'!AZ$187:AZ$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!BA$187:BA$236, $E53)=\"\", AZ54, INDEX('RAB input'!BA$187:BA$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!BB$187:BB$236, $E53)=\"\", BA54, INDEX('RAB input'!BB$187:BB$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!BC$187:BC$236, $E53)=\"\", BB54, INDEX('RAB input'!BC$187:BC$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!BD$187:BD$236, $E53)=\"\", BC54, INDEX('RAB input'!BD$187:BD$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!BE$187:BE$236, $E53)=\"\", BD54, INDEX('RAB input'!BE$187:BE$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!BF$187:BF$236, $E53)=\"\", BE54, INDEX('RAB input'!BF$187:BF$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!BG$187:BG$236, $E53)=\"\", BF54, INDEX('RAB input'!BG$187:BG$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!BH$187:BH$236, $E53)=\"\", BG54, INDEX('RAB input'!BH$187:BH$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!BI$187:BI$236, $E53)=\"\", BH54, INDEX('RAB input'!BI$187:BI$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!BJ$187:BJ$236, $E53)=\"\", BI54, INDEX('RAB input'!BJ$187:BJ$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!BK$187:BK$236, $E53)=\"\", BJ54, INDEX('RAB input'!BK$187:BK$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!BL$187:BL$236, $E53)=\"\", BK54, INDEX('RAB input'!BL$187:BL$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!BM$187:BM$236, $E53)=\"\", BL54, INDEX('RAB input'!BM$187:BM$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!BN$187:BN$236, $E53)=\"\", BM54, INDEX('RAB input'!BN$187:BN$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!BO$187:BO$236, $E53)=\"\", BN54, INDEX('RAB input'!BO$187:BO$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!BP$187:BP$236, $E53)=\"\", BO54, INDEX('RAB input'!BP$187:BP$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!BQ$187:BQ$236, $E53)=\"\", BP54, INDEX('RAB input'!BQ$187:BQ$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!BR$187:BR$236, $E53)=\"\", BQ54, INDEX('RAB input'!BR$187:BR$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!BS$187:BS$236, $E53)=\"\", BR54, INDEX('RAB input'!BS$187:BS$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!BT$187:BT$236, $E53)=\"\", BS54, INDEX('RAB input'!BT$187:BT$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!BU$187:BU$236, $E53)=\"\", BT54, INDEX('RAB input'!BU$187:BU$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!BV$187:BV$236, $E53)=\"\", BU54, INDEX('RAB input'!BV$187:BV$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!BW$187:BW$236, $E53)=\"\", BV54, INDEX('RAB input'!BW$187:BW$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!BX$187:BX$236, $E53)=\"\", BW54, INDEX('RAB input'!BX$187:BX$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!BY$187:BY$236, $E53)=\"\", BX54, INDEX('RAB input'!BY$187:BY$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!BZ$187:BZ$236, $E53)=\"\", BY54, INDEX('RAB input'!BZ$187:BZ$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!CA$187:CA$236, $E53)=\"\", BZ54, INDEX('RAB input'!CA$187:CA$236, $E53))","v":60},{"$f":"IF(INDEX('RAB input'!CB$187:CB$236, $E53)=\"\", CA54, INDEX('RAB input'!CB$187:CB$236, $E53))","v":60}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$347:$G$396, $E53)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":-0.51268230789501501},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$347:H$396,$E53)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$347:I$396,$E53)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$347:J$396,$E53)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$347:K$396,$E53)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$347:L$396,$E53)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":5.0311111435603244E-4},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$347:M$396,$E53)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$347:N$396,$E53)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":-8.2895150768398001E-4},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$347:O$396,$E53)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$347:P$396,$E53)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$347:Q$396,$E53)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$347:R$396,$E53)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$347:S$396,$E53)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$347:T$396,$E53)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$347:U$396,$E53)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$347:V$396,$E53)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$347:W$396,$E53)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$347:X$396,$E53)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$347:Y$396,$E53)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$347:Z$396,$E53)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$347:AA$396,$E53)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$347:AB$396,$E53)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$347:AC$396,$E53)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$347:AD$396,$E53)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$347:AE$396,$E53)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$347:AF$396,$E53)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$347:AG$396,$E53)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$347:AH$396,$E53)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$347:AI$396,$E53)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$347:AJ$396,$E53)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$347:AK$396,$E53)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$347:AL$396,$E53)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$347:AM$396,$E53)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$347:AN$396,$E53)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$347:AO$396,$E53)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$347:AP$396,$E53)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$347:AQ$396,$E53)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$347:AR$396,$E53)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$347:AS$396,$E53)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$347:AT$396,$E53)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$347:AU$396,$E53)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$347:AV$396,$E53)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$347:AW$396,$E53)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$347:AX$396,$E53)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$347:AY$396,$E53)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$347:AZ$396,$E53)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$347:BA$396,$E53)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$347:BB$396,$E53)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$347:BC$396,$E53)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$347:BD$396,$E53)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$347:BE$396,$E53)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$347:BF$396,$E53)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$347:BG$396,$E53)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$347:BH$396,$E53)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$347:BI$396,$E53)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$347:BJ$396,$E53)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$347:BK$396,$E53)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$347:BL$396,$E53)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$347:BM$396,$E53)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$347:BN$396,$E53)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$347:BO$396,$E53)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$347:BP$396,$E53)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$347:BQ$396,$E53)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$347:BR$396,$E53)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$347:BS$396,$E53)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$347:BT$396,$E53)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$347:BU$396,$E53)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0},{"$f":"IF('RAB input'!BW$11=\"\", 0, INDEX('RAB input'!BV$347:BV$396,$E53)/'RAB input'!BV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BW$11, 2))/'RAB input'!BV$20-1))","v":0},{"$f":"IF('RAB input'!BX$11=\"\", 0, INDEX('RAB input'!BW$347:BW$396,$E53)/'RAB input'!BW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BX$11, 2))/'RAB input'!BW$20-1))","v":0},{"$f":"IF('RAB input'!BY$11=\"\", 0, INDEX('RAB input'!BX$347:BX$396,$E53)/'RAB input'!BX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BY$11, 2))/'RAB input'!BX$20-1))","v":0},{"$f":"IF('RAB input'!BZ$11=\"\", 0, INDEX('RAB input'!BY$347:BY$396,$E53)/'RAB input'!BY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BZ$11, 2))/'RAB input'!BY$20-1))","v":0},{"$f":"IF('RAB input'!CA$11=\"\", 0, INDEX('RAB input'!BZ$347:BZ$396,$E53)/'RAB input'!BZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CA$11, 2))/'RAB input'!BZ$20-1))","v":0},{"$f":"IF('RAB input'!CB$11=\"\", 0, INDEX('RAB input'!CA$347:CA$396,$E53)/'RAB input'!CA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CB$11, 2))/'RAB input'!CA$20-1))","v":0},{"$f":"IF('RAB input'!CC$11=\"\", 0, INDEX('RAB input'!CB$347:CB$396,$E53)/'RAB input'!CB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CC$11, 2))/'RAB input'!CB$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G55<>0, IF(G54<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E53)-'RAB input'!$H$11, \"n/a\"), 0)","v":55},{"$f":"IF(H55<>0, IF(H54<>\"n/a\", H54-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I55<>0, IF(I54<>\"n/a\", I54-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J55<>0, IF(J54<>\"n/a\", J54-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K55<>0, IF(K54<>\"n/a\", K54-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L55<>0, IF(L54<>\"n/a\", L54-'RAB input'!M$11, \"n/a\"), 0)","v":58},{"$f":"IF(M55<>0, IF(M54<>\"n/a\", M54-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N55<>0, IF(N54<>\"n/a\", N54-'RAB input'!O$11, \"n/a\"), 0)","v":55},{"$f":"IF(O55<>0, IF(O54<>\"n/a\", O54-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P55<>0, IF(P54<>\"n/a\", P54-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q55<>0, IF(Q54<>\"n/a\", Q54-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R55<>0, IF(R54<>\"n/a\", R54-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S55<>0, IF(S54<>\"n/a\", S54-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T55<>0, IF(T54<>\"n/a\", T54-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U55<>0, IF(U54<>\"n/a\", U54-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V55<>0, IF(V54<>\"n/a\", V54-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W55<>0, IF(W54<>\"n/a\", W54-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X55<>0, IF(X54<>\"n/a\", X54-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y55<>0, IF(Y54<>\"n/a\", Y54-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z55<>0, IF(Z54<>\"n/a\", Z54-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA55<>0, IF(AA54<>\"n/a\", AA54-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB55<>0, IF(AB54<>\"n/a\", AB54-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC55<>0, IF(AC54<>\"n/a\", AC54-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD55<>0, IF(AD54<>\"n/a\", AD54-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE55<>0, IF(AE54<>\"n/a\", AE54-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF55<>0, IF(AF54<>\"n/a\", AF54-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG55<>0, IF(AG54<>\"n/a\", AG54-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH55<>0, IF(AH54<>\"n/a\", AH54-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI55<>0, IF(AI54<>\"n/a\", AI54-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ55<>0, IF(AJ54<>\"n/a\", AJ54-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK55<>0, IF(AK54<>\"n/a\", AK54-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL55<>0, IF(AL54<>\"n/a\", AL54-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM55<>0, IF(AM54<>\"n/a\", AM54-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN55<>0, IF(AN54<>\"n/a\", AN54-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO55<>0, IF(AO54<>\"n/a\", AO54-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP55<>0, IF(AP54<>\"n/a\", AP54-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ55<>0, IF(AQ54<>\"n/a\", AQ54-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR55<>0, IF(AR54<>\"n/a\", AR54-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS55<>0, IF(AS54<>\"n/a\", AS54-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT55<>0, IF(AT54<>\"n/a\", AT54-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU55<>0, IF(AU54<>\"n/a\", AU54-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV55<>0, IF(AV54<>\"n/a\", AV54-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW55<>0, IF(AW54<>\"n/a\", AW54-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX55<>0, IF(AX54<>\"n/a\", AX54-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY55<>0, IF(AY54<>\"n/a\", AY54-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ55<>0, IF(AZ54<>\"n/a\", AZ54-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA55<>0, IF(BA54<>\"n/a\", BA54-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB55<>0, IF(BB54<>\"n/a\", BB54-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC55<>0, IF(BC54<>\"n/a\", BC54-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD55<>0, IF(BD54<>\"n/a\", BD54-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE55<>0, IF(BE54<>\"n/a\", BE54-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF55<>0, IF(BF54<>\"n/a\", BF54-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG55<>0, IF(BG54<>\"n/a\", BG54-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH55<>0, IF(BH54<>\"n/a\", BH54-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI55<>0, IF(BI54<>\"n/a\", BI54-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ55<>0, IF(BJ54<>\"n/a\", BJ54-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK55<>0, IF(BK54<>\"n/a\", BK54-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL55<>0, IF(BL54<>\"n/a\", BL54-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM55<>0, IF(BM54<>\"n/a\", BM54-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN55<>0, IF(BN54<>\"n/a\", BN54-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO55<>0, IF(BO54<>\"n/a\", BO54-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP55<>0, IF(BP54<>\"n/a\", BP54-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ55<>0, IF(BQ54<>\"n/a\", BQ54-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR55<>0, IF(BR54<>\"n/a\", BR54-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS55<>0, IF(BS54<>\"n/a\", BS54-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT55<>0, IF(BT54<>\"n/a\", BT54-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU55<>0, IF(BU54<>\"n/a\", BU54-'RAB input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV55<>0, IF(BV54<>\"n/a\", BV54-'RAB input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW55<>0, IF(BW54<>\"n/a\", BW54-'RAB input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX55<>0, IF(BX54<>\"n/a\", BX54-'RAB input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY55<>0, IF(BY54<>\"n/a\", BY54-'RAB input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ55<>0, IF(BZ54<>\"n/a\", BZ54-'RAB input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA55<>0, IF(CA54<>\"n/a\", CA54-'RAB input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB55<>0, IF(CB54<>\"n/a\", CB54-'RAB input'!CC$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E53)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E53)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E53)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E53)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E53)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E53)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E53)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E53)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E53)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E53)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E53)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E53)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E53)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E53)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E53)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E53)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E53)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E53)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E53)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E53)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E53)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E53)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E53)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E53)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E53)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E53)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E53)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E53)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E53)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E53)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E53)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E53)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E53)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E53)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E53)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E53)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E53)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E53)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E53)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E53)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E53)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E53)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E53)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E53)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E53)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E53)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E53)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E53)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E53)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E53)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E53)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E53)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E53)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E53)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E53)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E53)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E53)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E53)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E53)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E53)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E53)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E53)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E53)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E53)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E53)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E53)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E53)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0},{"$f":"IF('RAB input'!BW$11=\"\", 0, INDEX('RAB input'!BU$401:BU$450,$E53)/'RAB input'!BV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BW$11, 2))/'RAB input'!BV$20-1))","v":0},{"$f":"IF('RAB input'!BX$11=\"\", 0, INDEX('RAB input'!BV$401:BV$450,$E53)/'RAB input'!BW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BX$11, 2))/'RAB input'!BW$20-1))","v":0},{"$f":"IF('RAB input'!BY$11=\"\", 0, INDEX('RAB input'!BW$401:BW$450,$E53)/'RAB input'!BX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BY$11, 2))/'RAB input'!BX$20-1))","v":0},{"$f":"IF('RAB input'!BZ$11=\"\", 0, INDEX('RAB input'!BX$401:BX$450,$E53)/'RAB input'!BY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BZ$11, 2))/'RAB input'!BY$20-1))","v":0},{"$f":"IF('RAB input'!CA$11=\"\", 0, INDEX('RAB input'!BY$401:BY$450,$E53)/'RAB input'!BZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CA$11, 2))/'RAB input'!BZ$20-1))","v":0},{"$f":"IF('RAB input'!CB$11=\"\", 0, INDEX('RAB input'!BZ$401:BZ$450,$E53)/'RAB input'!CA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CB$11, 2))/'RAB input'!CA$20-1))","v":0},{"$f":"IF('RAB input'!CC$11=\"\", 0, INDEX('RAB input'!CA$401:CA$450,$E53)/'RAB input'!CB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CC$11, 2))/'RAB input'!CB$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G57<>0, IF(G54<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E53)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H57<>0, IF(H54<>\"n/a\", H54-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I57<>0, IF(I54<>\"n/a\", I54-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J57<>0, IF(J54<>\"n/a\", J54-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K57<>0, IF(K54<>\"n/a\", K54-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L57<>0, IF(L54<>\"n/a\", L54-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M57<>0, IF(M54<>\"n/a\", M54-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N57<>0, IF(N54<>\"n/a\", N54-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O57<>0, IF(O54<>\"n/a\", O54-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P57<>0, IF(P54<>\"n/a\", P54-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q57<>0, IF(Q54<>\"n/a\", Q54-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R57<>0, IF(R54<>\"n/a\", R54-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S57<>0, IF(S54<>\"n/a\", S54-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T57<>0, IF(T54<>\"n/a\", T54-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U57<>0, IF(U54<>\"n/a\", U54-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V57<>0, IF(V54<>\"n/a\", V54-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W57<>0, IF(W54<>\"n/a\", W54-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X57<>0, IF(X54<>\"n/a\", X54-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y57<>0, IF(Y54<>\"n/a\", Y54-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z57<>0, IF(Z54<>\"n/a\", Z54-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA57<>0, IF(AA54<>\"n/a\", AA54-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB57<>0, IF(AB54<>\"n/a\", AB54-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC57<>0, IF(AC54<>\"n/a\", AC54-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD57<>0, IF(AD54<>\"n/a\", AD54-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE57<>0, IF(AE54<>\"n/a\", AE54-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF57<>0, IF(AF54<>\"n/a\", AF54-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG57<>0, IF(AG54<>\"n/a\", AG54-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH57<>0, IF(AH54<>\"n/a\", AH54-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI57<>0, IF(AI54<>\"n/a\", AI54-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ57<>0, IF(AJ54<>\"n/a\", AJ54-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK57<>0, IF(AK54<>\"n/a\", AK54-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL57<>0, IF(AL54<>\"n/a\", AL54-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM57<>0, IF(AM54<>\"n/a\", AM54-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN57<>0, IF(AN54<>\"n/a\", AN54-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO57<>0, IF(AO54<>\"n/a\", AO54-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP57<>0, IF(AP54<>\"n/a\", AP54-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ57<>0, IF(AQ54<>\"n/a\", AQ54-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR57<>0, IF(AR54<>\"n/a\", AR54-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS57<>0, IF(AS54<>\"n/a\", AS54-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT57<>0, IF(AT54<>\"n/a\", AT54-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU57<>0, IF(AU54<>\"n/a\", AU54-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV57<>0, IF(AV54<>\"n/a\", AV54-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW57<>0, IF(AW54<>\"n/a\", AW54-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX57<>0, IF(AX54<>\"n/a\", AX54-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY57<>0, IF(AY54<>\"n/a\", AY54-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ57<>0, IF(AZ54<>\"n/a\", AZ54-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA57<>0, IF(BA54<>\"n/a\", BA54-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB57<>0, IF(BB54<>\"n/a\", BB54-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC57<>0, IF(BC54<>\"n/a\", BC54-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD57<>0, IF(BD54<>\"n/a\", BD54-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE57<>0, IF(BE54<>\"n/a\", BE54-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF57<>0, IF(BF54<>\"n/a\", BF54-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG57<>0, IF(BG54<>\"n/a\", BG54-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH57<>0, IF(BH54<>\"n/a\", BH54-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI57<>0, IF(BI54<>\"n/a\", BI54-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ57<>0, IF(BJ54<>\"n/a\", BJ54-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK57<>0, IF(BK54<>\"n/a\", BK54-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL57<>0, IF(BL54<>\"n/a\", BL54-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM57<>0, IF(BM54<>\"n/a\", BM54-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN57<>0, IF(BN54<>\"n/a\", BN54-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO57<>0, IF(BO54<>\"n/a\", BO54-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP57<>0, IF(BP54<>\"n/a\", BP54-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ57<>0, IF(BQ54<>\"n/a\", BQ54-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR57<>0, IF(BR54<>\"n/a\", BR54-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS57<>0, IF(BS54<>\"n/a\", BS54-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT57<>0, IF(BT54<>\"n/a\", BT54-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU57<>0, IF(BU54<>\"n/a\", BU54-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BV57<>0, IF(BV54<>\"n/a\", BV54-'RAB input'!BW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BW57<>0, IF(BW54<>\"n/a\", BW54-'RAB input'!BX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BX57<>0, IF(BX54<>\"n/a\", BX54-'RAB input'!BY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BY57<>0, IF(BY54<>\"n/a\", BY54-'RAB input'!BZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BZ57<>0, IF(BZ54<>\"n/a\", BZ54-'RAB input'!CA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CA57<>0, IF(CA54<>\"n/a\", CA54-'RAB input'!CB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CB57<>0, IF(CB54<>\"n/a\", CB54-'RAB input'!CC$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$240:H$289, $E53)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$240:I$289, $E53)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$240:J$289, $E53)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$240:K$289, $E53)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$240:L$289, $E53)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$240:M$289, $E53)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$240:N$289, $E53)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$240:O$289, $E53)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$240:P$289, $E53)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$240:Q$289, $E53)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$240:R$289, $E53)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$240:S$289, $E53)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$240:T$289, $E53)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$240:U$289, $E53)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$240:V$289, $E53)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$240:W$289, $E53)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$240:X$289, $E53)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$240:Y$289, $E53)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$240:Z$289, $E53)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$240:AA$289, $E53)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$240:AB$289, $E53)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$240:AC$289, $E53)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$240:AD$289, $E53)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$240:AE$289, $E53)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$240:AF$289, $E53)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$240:AG$289, $E53)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$240:AH$289, $E53)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$240:AI$289, $E53)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$240:AJ$289, $E53)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$240:AK$289, $E53)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$240:AL$289, $E53)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$240:AM$289, $E53)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$240:AN$289, $E53)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$240:AO$289, $E53)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$240:AP$289, $E53)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$240:AQ$289, $E53)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$240:AR$289, $E53)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$240:AS$289, $E53)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$240:AT$289, $E53)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$240:AU$289, $E53)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$240:AV$289, $E53)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$240:AW$289, $E53)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$240:AX$289, $E53)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$240:AY$289, $E53)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$240:AZ$289, $E53)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$240:BA$289, $E53)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$240:BB$289, $E53)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$240:BC$289, $E53)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$240:BD$289, $E53)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$240:BE$289, $E53)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$240:BF$289, $E53)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$240:BG$289, $E53)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$240:BH$289, $E53)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$240:BI$289, $E53)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$240:BJ$289, $E53)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$240:BK$289, $E53)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$240:BL$289, $E53)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$240:BM$289, $E53)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$240:BN$289, $E53)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$240:BO$289, $E53)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$240:BP$289, $E53)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$240:BQ$289, $E53)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$240:BR$289, $E53)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$240:BS$289, $E53)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$240:BT$289, $E53)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$240:BU$289, $E53)/'RAB input'!BU$15","v":0},{"$f":"INDEX('RAB input'!BV$240:BV$289, $E53)/'RAB input'!BV$15","v":0},{"$f":"INDEX('RAB input'!BW$240:BW$289, $E53)/'RAB input'!BW$15","v":0},{"$f":"INDEX('RAB input'!BX$240:BX$289, $E53)/'RAB input'!BX$15","v":0},{"$f":"INDEX('RAB input'!BY$240:BY$289, $E53)/'RAB input'!BY$15","v":0},{"$f":"INDEX('RAB input'!BZ$240:BZ$289, $E53)/'RAB input'!BZ$15","v":0},{"$f":"INDEX('RAB input'!CA$240:CA$289, $E53)/'RAB input'!CA$15","v":0},{"$f":"INDEX('RAB input'!CB$240:CB$289, $E53)/'RAB input'!CB$15","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$294:H$343, $E53)","v":0},{"$f":"INDEX('RAB input'!I$294:I$343, $E53)","v":0},{"$f":"INDEX('RAB input'!J$294:J$343, $E53)","v":0},{"$f":"INDEX('RAB input'!K$294:K$343, $E53)","v":0},{"$f":"INDEX('RAB input'!L$294:L$343, $E53)","v":0},{"$f":"INDEX('RAB input'!M$294:M$343, $E53)","v":0},{"$f":"INDEX('RAB input'!N$294:N$343, $E53)","v":0},{"$f":"INDEX('RAB input'!O$294:O$343, $E53)","v":0},{"$f":"INDEX('RAB input'!P$294:P$343, $E53)","v":0},{"$f":"INDEX('RAB input'!Q$294:Q$343, $E53)","v":0},{"$f":"INDEX('RAB input'!R$294:R$343, $E53)","v":0},{"$f":"INDEX('RAB input'!S$294:S$343, $E53)","v":0},{"$f":"INDEX('RAB input'!T$294:T$343, $E53)","v":0},{"$f":"INDEX('RAB input'!U$294:U$343, $E53)","v":0},{"$f":"INDEX('RAB input'!V$294:V$343, $E53)","v":0},{"$f":"INDEX('RAB input'!W$294:W$343, $E53)","v":0},{"$f":"INDEX('RAB input'!X$294:X$343, $E53)","v":0},{"$f":"INDEX('RAB input'!Y$294:Y$343, $E53)","v":0},{"$f":"INDEX('RAB input'!Z$294:Z$343, $E53)","v":0},{"$f":"INDEX('RAB input'!AA$294:AA$343, $E53)","v":0},{"$f":"INDEX('RAB input'!AB$294:AB$343, $E53)","v":0},{"$f":"INDEX('RAB input'!AC$294:AC$343, $E53)","v":0},{"$f":"INDEX('RAB input'!AD$294:AD$343, $E53)","v":0},{"$f":"INDEX('RAB input'!AE$294:AE$343, $E53)","v":0},{"$f":"INDEX('RAB input'!AF$294:AF$343, $E53)","v":0},{"$f":"INDEX('RAB input'!AG$294:AG$343, $E53)","v":0},{"$f":"INDEX('RAB input'!AH$294:AH$343, $E53)","v":0},{"$f":"INDEX('RAB input'!AI$294:AI$343, $E53)","v":0},{"$f":"INDEX('RAB input'!AJ$294:AJ$343, $E53)","v":0},{"$f":"INDEX('RAB input'!AK$294:AK$343, $E53)","v":0},{"$f":"INDEX('RAB input'!AL$294:AL$343, $E53)","v":0},{"$f":"INDEX('RAB input'!AM$294:AM$343, $E53)","v":0},{"$f":"INDEX('RAB input'!AN$294:AN$343, $E53)","v":0},{"$f":"INDEX('RAB input'!AO$294:AO$343, $E53)","v":0},{"$f":"INDEX('RAB input'!AP$294:AP$343, $E53)","v":0},{"$f":"INDEX('RAB input'!AQ$294:AQ$343, $E53)","v":0},{"$f":"INDEX('RAB input'!AR$294:AR$343, $E53)","v":0},{"$f":"INDEX('RAB input'!AS$294:AS$343, $E53)","v":0},{"$f":"INDEX('RAB input'!AT$294:AT$343, $E53)","v":0},{"$f":"INDEX('RAB input'!AU$294:AU$343, $E53)","v":0},{"$f":"INDEX('RAB input'!AV$294:AV$343, $E53)","v":0},{"$f":"INDEX('RAB input'!AW$294:AW$343, $E53)","v":0},{"$f":"INDEX('RAB input'!AX$294:AX$343, $E53)","v":0},{"$f":"INDEX('RAB input'!AY$294:AY$343, $E53)","v":0},{"$f":"INDEX('RAB input'!AZ$294:AZ$343, $E53)","v":0},{"$f":"INDEX('RAB input'!BA$294:BA$343, $E53)","v":0},{"$f":"INDEX('RAB input'!BB$294:BB$343, $E53)","v":0},{"$f":"INDEX('RAB input'!BC$294:BC$343, $E53)","v":0},{"$f":"INDEX('RAB input'!BD$294:BD$343, $E53)","v":0},{"$f":"INDEX('RAB input'!BE$294:BE$343, $E53)","v":0},{"$f":"INDEX('RAB input'!BF$294:BF$343, $E53)","v":0},{"$f":"INDEX('RAB input'!BG$294:BG$343, $E53)","v":0},{"$f":"INDEX('RAB input'!BH$294:BH$343, $E53)","v":0},{"$f":"INDEX('RAB input'!BI$294:BI$343, $E53)","v":0},{"$f":"INDEX('RAB input'!BJ$294:BJ$343, $E53)","v":0},{"$f":"INDEX('RAB input'!BK$294:BK$343, $E53)","v":0},{"$f":"INDEX('RAB input'!BL$294:BL$343, $E53)","v":0},{"$f":"INDEX('RAB input'!BM$294:BM$343, $E53)","v":0},{"$f":"INDEX('RAB input'!BN$294:BN$343, $E53)","v":0},{"$f":"INDEX('RAB input'!BO$294:BO$343, $E53)","v":0},{"$f":"INDEX('RAB input'!BP$294:BP$343, $E53)","v":0},{"$f":"INDEX('RAB input'!BQ$294:BQ$343, $E53)","v":0},{"$f":"INDEX('RAB input'!BR$294:BR$343, $E53)","v":0},{"$f":"INDEX('RAB input'!BS$294:BS$343, $E53)","v":0},{"$f":"INDEX('RAB input'!BT$294:BT$343, $E53)","v":0},{"$f":"INDEX('RAB input'!BU$294:BU$343, $E53)","v":0},{"$f":"INDEX('RAB input'!BV$294:BV$343, $E53)","v":0},{"$f":"INDEX('RAB input'!BW$294:BW$343, $E53)","v":0},{"$f":"INDEX('RAB input'!BX$294:BX$343, $E53)","v":0},{"$f":"INDEX('RAB input'!BY$294:BY$343, $E53)","v":0},{"$f":"INDEX('RAB input'!BZ$294:BZ$343, $E53)","v":0},{"$f":"INDEX('RAB input'!CA$294:CA$343, $E53)","v":0},{"$f":"INDEX('RAB input'!CB$294:CB$343, $E53)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>H$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:G63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>I$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:H63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>J$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:I63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>K$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:J63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>L$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:K63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>M$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:L63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>N$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:M63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>O$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:N63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>P$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:O63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>Q$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:P63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>R$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:Q63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>S$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:R63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>T$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:S63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>U$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:T63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>V$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:U63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>W$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:V63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>X$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:W63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>Y$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:X63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>Z$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:Y63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AA$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:Z63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AB$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AA63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AC$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AB63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AD$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AC63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AE$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AD63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AF$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AE63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AG$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AF63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AH$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AG63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AI$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AH63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AJ$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AI63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AK$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AJ63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AL$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AK63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AM$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AL63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AN$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AM63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AO$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AN63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AP$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AO63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AQ$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AP63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AR$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AQ63))))","v":0.27801393680598324},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AS$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AR63))))","v":0.24964114133446991},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AT$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AS63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AU$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AT63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AV$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AU63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AW$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AV63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AX$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AW63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AY$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AX63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>AZ$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AY63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BA$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:AZ63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BB$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BA63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BC$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BB63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BD$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BC63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BE$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BD63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BF$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BE63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BG$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BF63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BH$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BG63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BI$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BH63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BJ$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BI63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BK$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BJ63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BL$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BK63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BM$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BL63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BN$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BM63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BO$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BN63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BP$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BO63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BQ$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BP63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BR$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BQ63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BS$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BR63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BT$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BS63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BU$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BT63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BV$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BU63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BW$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BV63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BX$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BW63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BY$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BX63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>BZ$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BY63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>CA$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:BZ63))))","v":0},{"$f":"IF(OFFSET($G54, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G54,-$E63,$E63)+$E63>CB$5,IFERROR((OFFSET($G53,-$E63,$E63)/(OFFSET($G54,-$E63,$E63))),0),(OFFSET($G53,-$E63,$E63)-SUM($G63:CA63))))","v":0}]
[null,null,null,null,{"$f":"E63+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E64)","v":"Depreciation of net capex 2012-13"},null,null,{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>I$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:H64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>J$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:I64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>K$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:J64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>L$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:K64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>M$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:L64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>N$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:M64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>O$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:N64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>P$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:O64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>Q$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:P64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>R$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:Q64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>S$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:R64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>T$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:S64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>U$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:T64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>V$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:U64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>W$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:V64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>X$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:W64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>Y$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:X64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>Z$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:Y64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AA$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:Z64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AB$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AA64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AC$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AB64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AD$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AC64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AE$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AD64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AF$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AE64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AG$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AF64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AH$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AG64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AI$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AH64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AJ$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AI64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AK$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AJ64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AL$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AK64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AM$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AL64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AN$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AM64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AO$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AN64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AP$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AO64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AQ$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AP64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AR$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AQ64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AS$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AR64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AT$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AS64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AU$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AT64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AV$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AU64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AW$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AV64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AX$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AW64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AY$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AX64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>AZ$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AY64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BA$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:AZ64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BB$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BA64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BC$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BB64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BD$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BC64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BE$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BD64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BF$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BE64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BG$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BF64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BH$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BG64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BI$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BH64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BJ$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BI64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BK$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BJ64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BL$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BK64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BM$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BL64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BN$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BM64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BO$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BN64))))","v":2.7538928942045012E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BP$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BO64))))","v":2.7538928942046625E-3},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BQ$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BP64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BR$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BQ64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BS$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BR64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BT$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BS64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BU$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BT64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BV$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BU64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BW$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BV64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BX$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BW64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BY$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BX64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>BZ$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BY64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>CA$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:BZ64))))","v":0},{"$f":"IF(OFFSET($G55, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G55,-$E64,$E64)+$E64>CB$5,IFERROR((OFFSET($G54,-$E64,$E64)/(OFFSET($G55,-$E64,$E64))),0),(OFFSET($G54,-$E64,$E64)-SUM($G64:CA64))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E65)","v":"Depreciation of net capex 2013-14"},null,null,null,{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>J$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:I65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>K$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:J65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>L$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:K65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>M$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:L65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>N$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:M65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>O$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:N65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>P$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:O65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>Q$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:P65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>R$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:Q65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>S$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:R65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>T$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:S65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>U$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:T65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>V$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:U65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>W$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:V65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>X$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:W65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>Y$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:X65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>Z$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:Y65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AA$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:Z65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AB$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AA65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AC$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AB65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AD$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AC65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AE$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AD65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AF$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AE65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AG$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AF65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AH$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AG65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AI$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AH65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AJ$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AI65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AK$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AJ65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AL$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AK65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AM$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AL65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AN$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AM65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AO$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AN65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AP$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AO65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AQ$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AP65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AR$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AQ65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AS$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AR65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AT$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AS65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AU$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AT65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AV$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AU65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AW$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AV65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AX$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AW65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AY$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AX65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>AZ$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AY65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BA$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:AZ65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BB$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BA65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BC$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BB65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BD$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BC65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BE$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BD65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BF$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BE65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BG$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BF65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BH$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BG65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BI$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BH65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BJ$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BI65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BK$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BJ65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BL$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BK65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BM$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BL65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BN$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BM65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BO$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BN65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BP$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BO65))))","v":2.2064193961933102E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BQ$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BP65))))","v":2.2064193961932044E-3},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BR$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BQ65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BS$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BR65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BT$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BS65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BU$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BT65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BV$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BU65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BW$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BV65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BX$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BW65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BY$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BX65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>BZ$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BY65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>CA$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:BZ65))))","v":0},{"$f":"IF(OFFSET($G56, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G56,-$E65,$E65)+$E65>CB$5,IFERROR((OFFSET($G55,-$E65,$E65)/(OFFSET($G56,-$E65,$E65))),0),(OFFSET($G55,-$E65,$E65)-SUM($G65:CA65))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E66)","v":"Depreciation of net capex 2014-15"},null,null,null,null,{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>K$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:J66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>L$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:K66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>M$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:L66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>N$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:M66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>O$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:N66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>P$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:O66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>Q$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:P66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>R$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:Q66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>S$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:R66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>T$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:S66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>U$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:T66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>V$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:U66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>W$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:V66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>X$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:W66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>Y$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:X66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>Z$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:Y66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AA$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:Z66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AB$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AA66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AC$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AB66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AD$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AC66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AE$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AD66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AF$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AE66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AG$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AF66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AH$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AG66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AI$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AH66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AJ$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AI66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AK$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AJ66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AL$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AK66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AM$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AL66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AN$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AM66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AO$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AN66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AP$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AO66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AQ$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AP66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AR$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AQ66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AS$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AR66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AT$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AS66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AU$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AT66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AV$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AU66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AW$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AV66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AX$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AW66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AY$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AX66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>AZ$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AY66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BA$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:AZ66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BB$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BA66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BC$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BB66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BD$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BC66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BE$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BD66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BF$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BE66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BG$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BF66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BH$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BG66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BI$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BH66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BJ$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BI66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BK$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BJ66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BL$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BK66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BM$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BL66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BN$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BM66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BO$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BN66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BP$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BO66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BQ$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BP66))))","v":1.5843757214404445E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BR$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BQ66))))","v":1.5843757214403439E-4},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BS$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BR66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BT$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BS66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BU$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BT66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BV$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BU66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BW$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BV66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BX$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BW66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BY$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BX66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>BZ$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BY66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>CA$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:BZ66))))","v":0},{"$f":"IF(OFFSET($G57, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G57,-$E66,$E66)+$E66>CB$5,IFERROR((OFFSET($G56,-$E66,$E66)/(OFFSET($G57,-$E66,$E66))),0),(OFFSET($G56,-$E66,$E66)-SUM($G66:CA66))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E67)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>L$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:K67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>M$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:L67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>N$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:M67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>O$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:N67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>P$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:O67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>Q$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:P67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>R$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:Q67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>S$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:R67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>T$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:S67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>U$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:T67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>V$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:U67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>W$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:V67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>X$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:W67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>Y$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:X67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>Z$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:Y67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AA$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:Z67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AB$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AA67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AC$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AB67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AD$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AC67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AE$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AD67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AF$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AE67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AG$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AF67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AH$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AG67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AI$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AH67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AJ$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AI67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AK$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AJ67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AL$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AK67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AM$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AL67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AN$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AM67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AO$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AN67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AP$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AO67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AQ$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AP67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AR$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AQ67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AS$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AR67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AT$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AS67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AU$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AT67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AV$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AU67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AW$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AV67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AX$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AW67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AY$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AX67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>AZ$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AY67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BA$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:AZ67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BB$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BA67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BC$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BB67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BD$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BC67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BE$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BD67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BF$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BE67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BG$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BF67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BH$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BG67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BI$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BH67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BJ$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BI67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BK$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BJ67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BL$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BK67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BM$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BL67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BN$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BM67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BO$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BN67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BP$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BO67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BQ$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BP67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BR$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BQ67))))","v":4.221282010122829E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BS$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BR67))))","v":4.2212820101226664E-4},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BT$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BS67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BU$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BT67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BV$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BU67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BW$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BV67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BX$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BW67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BY$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BX67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>BZ$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BY67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>CA$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:BZ67))))","v":0},{"$f":"IF(OFFSET($G58, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G58,-$E67,$E67)+$E67>CB$5,IFERROR((OFFSET($G57,-$E67,$E67)/(OFFSET($G58,-$E67,$E67))),0),(OFFSET($G57,-$E67,$E67)-SUM($G67:CA67))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E68)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>M$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:L68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>N$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:M68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>O$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:N68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>P$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:O68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>Q$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:P68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>R$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:Q68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>S$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:R68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>T$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:S68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>U$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:T68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>V$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:U68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>W$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:V68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>X$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:W68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>Y$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:X68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>Z$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:Y68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AA$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:Z68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AB$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AA68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AC$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AB68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AD$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AC68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AE$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AD68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AF$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AE68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AG$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AF68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AH$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AG68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AI$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AH68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AJ$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AI68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AK$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AJ68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AL$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AK68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AM$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AL68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AN$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AM68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AO$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AN68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AP$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AO68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AQ$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AP68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AR$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AQ68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AS$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AR68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AT$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AS68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AU$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AT68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AV$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AU68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AW$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AV68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AX$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AW68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AY$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AX68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>AZ$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AY68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BA$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:AZ68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BB$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BA68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BC$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BB68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BD$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BC68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BE$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BD68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BF$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BE68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BG$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BF68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BH$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BG68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BI$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BH68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BJ$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BI68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BK$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BJ68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BL$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BK68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BM$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BL68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BN$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BM68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BO$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BN68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BP$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BO68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BQ$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BP68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BR$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BQ68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BS$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BR68))))","v":1.1888391395409743E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BT$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BS68))))","v":1.1888391395409488E-4},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BU$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BT68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BV$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BU68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BW$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BV68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BX$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BW68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BY$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BX68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>BZ$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BY68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>CA$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:BZ68))))","v":0},{"$f":"IF(OFFSET($G59, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G59,-$E68,$E68)+$E68>CB$5,IFERROR((OFFSET($G58,-$E68,$E68)/(OFFSET($G59,-$E68,$E68))),0),(OFFSET($G58,-$E68,$E68)-SUM($G68:CA68))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E69)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>N$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:M69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>O$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:N69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>P$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:O69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>Q$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:P69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>R$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:Q69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>S$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:R69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>T$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:S69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>U$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:T69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>V$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:U69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>W$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:V69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>X$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:W69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>Y$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:X69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>Z$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:Y69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AA$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:Z69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AB$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AA69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AC$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AB69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AD$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AC69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AE$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AD69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AF$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AE69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AG$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AF69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AH$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AG69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AI$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AH69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AJ$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AI69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AK$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AJ69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AL$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AK69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AM$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AL69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AN$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AM69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AO$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AN69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AP$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AO69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AQ$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AP69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AR$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AQ69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AS$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AR69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AT$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AS69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AU$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AT69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AV$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AU69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AW$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AV69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AX$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AW69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AY$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AX69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>AZ$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AY69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BA$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:AZ69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BB$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BA69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BC$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BB69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BD$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BC69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BE$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BD69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BF$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BE69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BG$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BF69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BH$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BG69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BI$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BH69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BJ$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BI69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BK$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BJ69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BL$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BK69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BM$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BL69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BN$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BM69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BO$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BN69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BP$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BO69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BQ$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BP69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BR$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BQ69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BS$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BR69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BT$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BS69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BU$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BT69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BV$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BU69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BW$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BV69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BX$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BW69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BY$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BX69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>BZ$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BY69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>CA$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:BZ69))))","v":0},{"$f":"IF(OFFSET($G60, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G60,-$E69,$E69)+$E69>CB$5,IFERROR((OFFSET($G59,-$E69,$E69)/(OFFSET($G60,-$E69,$E69))),0),(OFFSET($G59,-$E69,$E69)-SUM($G69:CA69))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E70)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>O$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:N70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>P$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:O70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>Q$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:P70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>R$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:Q70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>S$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:R70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>T$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:S70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>U$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:T70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>V$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:U70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>W$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:V70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>X$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:W70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>Y$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:X70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>Z$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:Y70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AA$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:Z70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AB$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AA70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AC$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AB70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AD$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AC70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AE$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AD70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AF$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AE70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AG$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AF70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AH$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AG70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AI$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AH70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AJ$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AI70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AK$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AJ70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AL$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AK70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AM$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AL70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AN$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AM70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AO$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AN70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AP$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AO70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AQ$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AP70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AR$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AQ70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AS$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AR70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AT$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AS70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AU$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AT70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AV$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AU70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AW$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AV70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AX$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AW70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AY$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AX70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>AZ$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AY70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BA$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:AZ70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BB$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BA70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BC$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BB70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BD$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BC70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BE$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BD70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BF$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BE70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BG$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BF70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BH$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BG70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BI$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BH70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BJ$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BI70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BK$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BJ70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BL$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BK70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BM$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BL70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BN$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BM70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BO$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BN70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BP$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BO70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BQ$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BP70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BR$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BQ70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BS$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BR70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BT$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BS70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BU$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BT70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BV$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BU70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BW$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BV70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BX$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BW70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BY$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BX70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>BZ$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BY70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>CA$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:BZ70))))","v":0},{"$f":"IF(OFFSET($G61, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G61,-$E70,$E70)+$E70>CB$5,IFERROR((OFFSET($G60,-$E70,$E70)/(OFFSET($G61,-$E70,$E70))),0),(OFFSET($G60,-$E70,$E70)-SUM($G70:CA70))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E71)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>P$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:O71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>Q$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:P71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>R$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:Q71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>S$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:R71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>T$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:S71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>U$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:T71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>V$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:U71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>W$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:V71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>X$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:W71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>Y$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:X71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>Z$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:Y71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AA$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:Z71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AB$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AA71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AC$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AB71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AD$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AC71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AE$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AD71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AF$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AE71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AG$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AF71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AH$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AG71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AI$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AH71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AJ$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AI71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AK$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AJ71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AL$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AK71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AM$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AL71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AN$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AM71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AO$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AN71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AP$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AO71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AQ$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AP71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AR$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AQ71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AS$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AR71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AT$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AS71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AU$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AT71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AV$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AU71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AW$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AV71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AX$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AW71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AY$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AX71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>AZ$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AY71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BA$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:AZ71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BB$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BA71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BC$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BB71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BD$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BC71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BE$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BD71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BF$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BE71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BG$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BF71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BH$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BG71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BI$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BH71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BJ$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BI71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BK$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BJ71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BL$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BK71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BM$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BL71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BN$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BM71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BO$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BN71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BP$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BO71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BQ$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BP71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BR$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BQ71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BS$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BR71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BT$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BS71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BU$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BT71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BV$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BU71))))","v":3.7252352121521767E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BW$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BV71))))","v":3.7252352121523377E-4},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BX$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BW71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BY$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BX71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>BZ$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BY71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>CA$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:BZ71))))","v":0},{"$f":"IF(OFFSET($G62, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G62,-$E71,$E71)+$E71>CB$5,IFERROR((OFFSET($G61,-$E71,$E71)/(OFFSET($G62,-$E71,$E71))),0),(OFFSET($G61,-$E71,$E71)-SUM($G71:CA71))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E72)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>Q$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:P72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>R$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:Q72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>S$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:R72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>T$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:S72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>U$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:T72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>V$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:U72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>W$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:V72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>X$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:W72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>Y$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:X72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>Z$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:Y72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AA$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:Z72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AB$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AA72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AC$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AB72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AD$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AC72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AE$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AD72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AF$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AE72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AG$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AF72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AH$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AG72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AI$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AH72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AJ$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AI72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AK$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AJ72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AL$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AK72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AM$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AL72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AN$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AM72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AO$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AN72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AP$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AO72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AQ$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AP72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AR$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AQ72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AS$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AR72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AT$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AS72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AU$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AT72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AV$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AU72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AW$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AV72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AX$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AW72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AY$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AX72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>AZ$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AY72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BA$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:AZ72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BB$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BA72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BC$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BB72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BD$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BC72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BE$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BD72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BF$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BE72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BG$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BF72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BH$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BG72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BI$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BH72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BJ$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BI72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BK$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BJ72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BL$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BK72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BM$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BL72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BN$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BM72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BO$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BN72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BP$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BO72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BQ$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BP72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BR$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BQ72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BS$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BR72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BT$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BS72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BU$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BT72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BV$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BU72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BW$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BV72))))","v":6.8771253682521302E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BX$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BW72))))","v":6.8771253682517464E-4},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BY$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BX72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>BZ$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BY72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>CA$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:BZ72))))","v":0},{"$f":"IF(OFFSET($G63, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G63,-$E72,$E72)+$E72>CB$5,IFERROR((OFFSET($G62,-$E72,$E72)/(OFFSET($G63,-$E72,$E72))),0),(OFFSET($G62,-$E72,$E72)-SUM($G72:CA72))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E73)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>R$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:Q73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>S$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:R73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>T$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:S73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>U$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:T73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>V$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:U73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>W$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:V73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>X$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:W73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>Y$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:X73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>Z$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:Y73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AA$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:Z73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AB$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AA73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AC$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AB73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AD$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AC73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AE$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AD73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AF$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AE73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AG$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AF73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AH$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AG73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AI$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AH73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AJ$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AI73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AK$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AJ73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AL$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AK73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AM$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AL73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AN$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AM73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AO$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AN73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AP$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AO73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AQ$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AP73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AR$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AQ73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AS$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AR73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AT$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AS73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AU$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AT73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AV$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AU73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AW$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AV73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AX$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AW73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AY$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AX73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>AZ$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AY73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BA$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:AZ73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BB$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BA73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BC$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BB73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BD$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BC73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BE$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BD73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BF$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BE73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BG$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BF73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BH$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BG73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BI$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BH73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BJ$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BI73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BK$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BJ73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BL$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BK73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BM$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BL73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BN$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BM73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BO$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BN73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BP$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BO73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BQ$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BP73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BR$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BQ73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BS$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BR73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BT$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BS73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BU$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BT73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BV$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BU73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BW$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BV73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BX$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BW73))))","v":4.06918443240955E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BY$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BX73))))","v":4.0691844324092785E-3},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>BZ$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BY73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>CA$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:BZ73))))","v":0},{"$f":"IF(OFFSET($G64, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G64,-$E73,$E73)+$E73>CB$5,IFERROR((OFFSET($G63,-$E73,$E73)/(OFFSET($G64,-$E73,$E73))),0),(OFFSET($G63,-$E73,$E73)-SUM($G73:CA73))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E74)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>S$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:R74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>T$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:S74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>U$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:T74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>V$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:U74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>W$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:V74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>X$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:W74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>Y$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:X74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>Z$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:Y74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AA$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:Z74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AB$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AA74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AC$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AB74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AD$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AC74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AE$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AD74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AF$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AE74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AG$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AF74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AH$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AG74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AI$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AH74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AJ$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AI74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AK$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AJ74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AL$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AK74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AM$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AL74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AN$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AM74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AO$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AN74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AP$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AO74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AQ$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AP74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AR$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AQ74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AS$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AR74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AT$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AS74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AU$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AT74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AV$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AU74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AW$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AV74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AX$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AW74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AY$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AX74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>AZ$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AY74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BA$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:AZ74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BB$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BA74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BC$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BB74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BD$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BC74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BE$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BD74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BF$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BE74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BG$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BF74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BH$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BG74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BI$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BH74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BJ$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BI74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BK$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BJ74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BL$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BK74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BM$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BL74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BN$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BM74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BO$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BN74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BP$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BO74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BQ$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BP74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BR$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BQ74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BS$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BR74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BT$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BS74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BU$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BT74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BV$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BU74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BW$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BV74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BX$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BW74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BY$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BX74))))","v":5.2145891893328961E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>BZ$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BY74))))","v":5.2145891893329299E-3},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>CA$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:BZ74))))","v":0},{"$f":"IF(OFFSET($G65, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G65,-$E74,$E74)+$E74>CB$5,IFERROR((OFFSET($G64,-$E74,$E74)/(OFFSET($G65,-$E74,$E74))),0),(OFFSET($G64,-$E74,$E74)-SUM($G74:CA74))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E75)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>T$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:S75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>U$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:T75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>V$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:U75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>W$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:V75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>X$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:W75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>Y$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:X75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>Z$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:Y75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AA$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:Z75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AB$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AA75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AC$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AB75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AD$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AC75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AE$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AD75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AF$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AE75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AG$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AF75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AH$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AG75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AI$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AH75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AJ$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AI75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AK$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AJ75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AL$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AK75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AM$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AL75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AN$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AM75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AO$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AN75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AP$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AO75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AQ$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AP75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AR$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AQ75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AS$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AR75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AT$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AS75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AU$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AT75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AV$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AU75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AW$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AV75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AX$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AW75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AY$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AX75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>AZ$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AY75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BA$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:AZ75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BB$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BA75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BC$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BB75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BD$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BC75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BE$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BD75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BF$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BE75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BG$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BF75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BH$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BG75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BI$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BH75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BJ$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BI75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BK$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BJ75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BL$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BK75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BM$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BL75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BN$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BM75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BO$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BN75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BP$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BO75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BQ$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BP75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BR$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BQ75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BS$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BR75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BT$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BS75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BU$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BT75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BV$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BU75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BW$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BV75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BX$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BW75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BY$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BX75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>BZ$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BY75))))","v":1.4118500149398433E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>CA$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:BZ75))))","v":1.4118500149398472E-3},{"$f":"IF(OFFSET($G66, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G66,-$E75,$E75)+$E75>CB$5,IFERROR((OFFSET($G65,-$E75,$E75)/(OFFSET($G66,-$E75,$E75))),0),(OFFSET($G65,-$E75,$E75)-SUM($G75:CA75))))","v":0}]
[]
[]
[null,null,null,null,{"$f":"E68","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E77)","v":"Depreciation of t-1 and t-2 adjustment 2011-12"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=M$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:L78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:L78)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:L78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=N$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:M78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:M78)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:M78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=O$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:N78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:N78)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:N78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=P$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:O78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:O78)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:O78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=Q$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:P78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:P78)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:P78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=R$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:Q78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:Q78)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:Q78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=S$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:R78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:R78)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:R78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=T$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:S78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:S78)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:S78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=U$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:T78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:T78)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:T78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=V$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:U78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:U78)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:U78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=W$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:V78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:V78)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:V78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=X$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:W78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:W78)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:W78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=Y$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:X78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:X78)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:X78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=Z$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:Y78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:Y78)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:Y78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=AA$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:Z78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:Z78)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:Z78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=AB$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:AA78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:AA78)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:AA78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=AC$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:AB78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:AB78)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:AB78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=AD$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:AC78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:AC78)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:AC78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=AE$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:AD78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:AD78)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:AD78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=AF$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:AE78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:AE78)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:AE78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=AG$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:AF78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:AF78)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:AF78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=AH$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:AG78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:AG78)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:AG78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=AI$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:AH78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:AH78)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:AH78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=AJ$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:AI78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:AI78)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:AI78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=AK$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:AJ78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:AJ78)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:AJ78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=AL$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:AK78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:AK78)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:AK78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=AM$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:AL78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:AL78)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:AL78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=AN$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:AM78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:AM78)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:AM78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=AO$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:AN78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:AN78)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:AN78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=AP$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:AO78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:AO78)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:AO78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=AQ$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:AP78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:AP78)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:AP78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=AR$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:AQ78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:AQ78)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:AQ78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=AS$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:AR78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:AR78)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:AR78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=AT$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:AS78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:AS78)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:AS78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=AU$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:AT78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:AT78)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:AT78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=AV$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:AU78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:AU78)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:AU78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=AW$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:AV78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:AV78)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:AV78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=AX$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:AW78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:AW78)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:AW78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=AY$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:AX78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:AX78)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:AX78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=AZ$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:AY78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:AY78)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:AY78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=BA$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:AZ78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:AZ78)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:AZ78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=BB$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:BA78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:BA78)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:BA78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=BC$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:BB78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:BB78)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:BB78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=BD$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:BC78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:BC78)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:BC78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=BE$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:BD78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:BD78)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:BD78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=BF$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:BE78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:BE78)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:BE78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=BG$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:BF78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:BF78)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:BF78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=BH$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:BG78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:BG78)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:BG78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=BI$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:BH78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:BH78)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:BH78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=BJ$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:BI78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:BI78)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:BI78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=BK$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:BJ78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:BJ78)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:BJ78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=BL$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:BK78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:BK78)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:BK78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=BM$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:BL78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:BL78)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:BL78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=BN$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:BM78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:BM78)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:BM78)))))), 0)","v":-9.3214965071820918E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=BO$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:BN78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:BN78)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:BN78)))))), 0)","v":-9.3214965071815037E-3},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=BP$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:BO78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:BO78)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:BO78)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=BQ$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:BP78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:BP78)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:BP78)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=BR$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:BQ78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:BQ78)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:BQ78)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=BS$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:BR78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:BR78)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:BR78)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=BT$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:BS78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:BS78)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:BS78)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=BU$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:BT78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:BT78)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:BT78)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=BV$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:BU78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:BU78)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:BU78)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=BW$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:BV78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:BV78)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:BV78)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=BX$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:BW78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:BW78)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:BW78)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=BY$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:BX78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:BX78)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:BX78)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=BZ$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:BY78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:BY78)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:BY78)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=CA$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:BZ78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:BZ78)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:BZ78)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E77)+$E63>=CB$5, 0,\nIF(AND(OFFSET($G55, -$E63, $E77)<>0, OFFSET($G57, -$E63, $E77)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)-SUM($G78:CA78)),\nIF(AND(OFFSET($G55, -$E63, $E77)=0, OFFSET($G57, -$E63, $E77)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G58, -$E63, $E77)+$E77, IFERROR(OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G57, -$E63, $E77)-SUM($G78:CA78)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E77)<OFFSET($G56, -$E63, $E77)+$E77, IFERROR(OFFSET($G55, -$E63, $E77)/OFFSET($G56, -$E63, $E77)+OFFSET($G57, -$E63, $E77)/OFFSET($G58, -$E63, $E77), 0), OFFSET($G55, -$E63, $E77)+OFFSET($G57, -$E63, $E77)-SUM($G78:CA78)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E78+2","v":7},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E78)","v":"Depreciation of t-1 and t-2 adjustment 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=O$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:N79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:N79)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:N79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=P$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:O79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:O79)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:O79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=Q$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:P79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:P79)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:P79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=R$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:Q79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:Q79)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:Q79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=S$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:R79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:R79)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:R79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=T$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:S79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:S79)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:S79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=U$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:T79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:T79)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:T79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=V$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:U79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:U79)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:U79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=W$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:V79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:V79)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:V79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=X$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:W79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:W79)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:W79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=Y$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:X79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:X79)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:X79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=Z$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:Y79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:Y79)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:Y79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=AA$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:Z79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:Z79)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:Z79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=AB$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:AA79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:AA79)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:AA79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=AC$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:AB79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:AB79)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:AB79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=AD$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:AC79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:AC79)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:AC79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=AE$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:AD79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:AD79)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:AD79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=AF$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:AE79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:AE79)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:AE79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=AG$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:AF79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:AF79)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:AF79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=AH$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:AG79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:AG79)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:AG79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=AI$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:AH79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:AH79)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:AH79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=AJ$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:AI79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:AI79)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:AI79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=AK$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:AJ79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:AJ79)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:AJ79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=AL$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:AK79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:AK79)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:AK79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=AM$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:AL79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:AL79)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:AL79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=AN$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:AM79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:AM79)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:AM79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=AO$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:AN79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:AN79)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:AN79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=AP$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:AO79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:AO79)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:AO79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=AQ$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:AP79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:AP79)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:AP79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=AR$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:AQ79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:AQ79)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:AQ79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=AS$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:AR79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:AR79)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:AR79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=AT$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:AS79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:AS79)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:AS79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=AU$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:AT79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:AT79)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:AT79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=AV$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:AU79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:AU79)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:AU79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=AW$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:AV79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:AV79)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:AV79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=AX$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:AW79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:AW79)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:AW79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=AY$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:AX79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:AX79)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:AX79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=AZ$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:AY79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:AY79)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:AY79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=BA$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:AZ79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:AZ79)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:AZ79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=BB$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:BA79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:BA79)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:BA79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=BC$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:BB79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:BB79)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:BB79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=BD$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:BC79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:BC79)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:BC79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=BE$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:BD79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:BD79)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:BD79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=BF$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:BE79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:BE79)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:BE79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=BG$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:BF79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:BF79)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:BF79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=BH$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:BG79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:BG79)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:BG79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=BI$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:BH79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:BH79)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:BH79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=BJ$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:BI79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:BI79)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:BI79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=BK$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:BJ79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:BJ79)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:BJ79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=BL$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:BK79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:BK79)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:BK79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=BM$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:BL79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:BL79)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:BL79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=BN$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:BM79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:BM79)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:BM79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=BO$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:BN79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:BN79)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:BN79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=BP$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:BO79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:BO79)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:BO79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=BQ$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:BP79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:BP79)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:BP79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=BR$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:BQ79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:BQ79)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:BQ79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=BS$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:BR79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:BR79)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:BR79)))))), 0)","v":8.6743295578626282E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=BT$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:BS79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:BS79)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:BS79)))))), 0)","v":8.6743295578626265E-6},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=BU$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:BT79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:BT79)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:BT79)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=BV$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:BU79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:BU79)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:BU79)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=BW$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:BV79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:BV79)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:BV79)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=BX$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:BW79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:BW79)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:BW79)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=BY$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:BX79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:BX79)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:BX79)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=BZ$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:BY79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:BY79)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:BY79)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=CA$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:BZ79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:BZ79)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:BZ79)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E78)+$E64>=CB$5, 0,\nIF(AND(OFFSET($G56, -$E64, $E78)<>0, OFFSET($G58, -$E64, $E78)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)-SUM($G79:CA79)),\nIF(AND(OFFSET($G56, -$E64, $E78)=0, OFFSET($G58, -$E64, $E78)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G59, -$E64, $E78)+$E78, IFERROR(OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G58, -$E64, $E78)-SUM($G79:CA79)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E78)<OFFSET($G57, -$E64, $E78)+$E78, IFERROR(OFFSET($G56, -$E64, $E78)/OFFSET($G57, -$E64, $E78)+OFFSET($G58, -$E64, $E78)/OFFSET($G59, -$E64, $E78), 0), OFFSET($G56, -$E64, $E78)+OFFSET($G58, -$E64, $E78)-SUM($G79:CA79)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E79+5","v":12},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E79)","v":"Depreciation of t-1 and t-2 adjustment 2018-19"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=T$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:S80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:S80)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:S80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=U$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:T80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:T80)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:T80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=V$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:U80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:U80)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:U80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=W$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:V80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:V80)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:V80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=X$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:W80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:W80)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:W80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=Y$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:X80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:X80)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:X80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=Z$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:Y80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:Y80)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:Y80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=AA$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:Z80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:Z80)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:Z80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=AB$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:AA80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:AA80)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:AA80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=AC$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:AB80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:AB80)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:AB80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=AD$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:AC80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:AC80)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:AC80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=AE$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:AD80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:AD80)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:AD80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=AF$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:AE80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:AE80)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:AE80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=AG$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:AF80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:AF80)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:AF80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=AH$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:AG80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:AG80)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:AG80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=AI$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:AH80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:AH80)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:AH80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=AJ$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:AI80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:AI80)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:AI80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=AK$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:AJ80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:AJ80)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:AJ80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=AL$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:AK80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:AK80)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:AK80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=AM$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:AL80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:AL80)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:AL80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=AN$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:AM80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:AM80)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:AM80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=AO$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:AN80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:AN80)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:AN80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=AP$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:AO80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:AO80)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:AO80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=AQ$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:AP80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:AP80)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:AP80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=AR$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:AQ80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:AQ80)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:AQ80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=AS$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:AR80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:AR80)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:AR80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=AT$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:AS80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:AS80)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:AS80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=AU$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:AT80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:AT80)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:AT80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=AV$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:AU80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:AU80)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:AU80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=AW$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:AV80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:AV80)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:AV80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=AX$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:AW80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:AW80)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:AW80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=AY$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:AX80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:AX80)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:AX80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=AZ$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:AY80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:AY80)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:AY80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=BA$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:AZ80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:AZ80)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:AZ80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=BB$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:BA80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:BA80)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:BA80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=BC$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:BB80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:BB80)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:BB80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=BD$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:BC80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:BC80)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:BC80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=BE$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:BD80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:BD80)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:BD80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=BF$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:BE80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:BE80)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:BE80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=BG$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:BF80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:BF80)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:BF80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=BH$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:BG80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:BG80)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:BG80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=BI$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:BH80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:BH80)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:BH80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=BJ$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:BI80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:BI80)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:BI80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=BK$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:BJ80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:BJ80)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:BJ80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=BL$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:BK80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:BK80)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:BK80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=BM$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:BL80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:BL80)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:BL80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=BN$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:BM80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:BM80)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:BM80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=BO$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:BN80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:BN80)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:BN80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=BP$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:BO80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:BO80)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:BO80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=BQ$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:BP80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:BP80)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:BP80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=BR$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:BQ80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:BQ80)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:BQ80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=BS$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:BR80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:BR80)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:BR80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=BT$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:BS80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:BS80)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:BS80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=BU$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:BT80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:BT80)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:BT80)))))), 0)","v":-1.5071845594254182E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=BV$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:BU80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:BU80)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:BU80)))))), 0)","v":-1.5071845594253545E-5},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=BW$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:BV80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:BV80)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:BV80)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=BX$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:BW80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:BW80)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:BW80)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=BY$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:BX80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:BX80)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:BX80)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=BZ$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:BY80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:BY80)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:BY80)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=CA$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:BZ80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:BZ80)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:BZ80)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E79)+$E65>=CB$5, 0,\nIF(AND(OFFSET($G57, -$E65, $E79)<>0, OFFSET($G59, -$E65, $E79)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)-SUM($G80:CA80)),\nIF(AND(OFFSET($G57, -$E65, $E79)=0, OFFSET($G59, -$E65, $E79)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G60, -$E65, $E79)+$E79, IFERROR(OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G59, -$E65, $E79)-SUM($G80:CA80)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E79)<OFFSET($G58, -$E65, $E79)+$E79, IFERROR(OFFSET($G57, -$E65, $E79)/OFFSET($G58, -$E65, $E79)+OFFSET($G59, -$E65, $E79)/OFFSET($G60, -$E65, $E79), 0), OFFSET($G57, -$E65, $E79)+OFFSET($G59, -$E65, $E79)-SUM($G80:CA80)))))), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E64)","v":"Depreciation of asset adjustments - RAB 2012-13"},null,null,{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(I$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:H83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(J$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:I83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(K$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:J83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(L$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:K83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(M$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:L83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(N$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:M83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(O$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:N83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(P$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:O83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(Q$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:P83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(R$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:Q83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(S$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:R83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(T$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:S83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(U$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:T83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(V$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:U83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(W$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:V83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(X$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:W83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(Y$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:X83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(Z$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:Y83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AA$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:Z83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AB$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:AA83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AC$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:AB83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AD$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:AC83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AE$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:AD83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AF$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:AE83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AG$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:AF83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AH$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:AG83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AI$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:AH83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:AI83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AK$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:AJ83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AL$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:AK83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AM$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:AL83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AN$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:AM83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AO$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:AN83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AP$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:AO83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:AP83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AR$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:AQ83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AS$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:AR83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AT$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:AS83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AU$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:AT83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AV$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:AU83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AW$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:AV83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AX$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:AW83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AY$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:AX83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:AY83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BA$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:AZ83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BB$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:BA83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BC$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:BB83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BD$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:BC83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BE$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:BD83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BF$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:BE83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BG$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:BF83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BH$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:BG83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BI$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:BH83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:BI83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BK$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:BJ83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BL$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:BK83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BM$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:BL83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BN$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:BM83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BO$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:BN83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BP$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:BO83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:BP83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BR$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:BQ83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BS$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:BR83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BT$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:BS83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BU$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:BT83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BV$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:BU83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BW$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:BV83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BX$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:BW83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BY$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:BX83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:BY83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(CA$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:BZ83)))","v":0},{"$f":"IF(OR(OFFSET($G59, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=0, OFFSET($G60, -$E63, $E64)=\"n/a\"), 0, IF(CB$5<=OFFSET($G60, -$E63, $E64)+$E64, IFERROR(OFFSET($G59, -$E63, $E64)/OFFSET($G60, -$E63, $E64), 0), OFFSET($G59, -$E63, $E64)-SUM($G83:CA83)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E65)","v":"Depreciation of asset adjustments - RAB 2013-14"},null,null,null,{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(J$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:I84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(K$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:J84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(L$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:K84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(M$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:L84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(N$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:M84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(O$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:N84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(P$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:O84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(Q$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:P84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(R$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:Q84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(S$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:R84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(T$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:S84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(U$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:T84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(V$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:U84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(W$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:V84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(X$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:W84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(Y$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:X84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(Z$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:Y84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AA$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:Z84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AB$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:AA84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AC$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:AB84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AD$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:AC84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AE$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:AD84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AF$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:AE84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AG$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:AF84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AH$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:AG84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AI$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:AH84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:AI84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AK$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:AJ84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AL$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:AK84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AM$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:AL84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AN$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:AM84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AO$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:AN84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AP$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:AO84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:AP84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AR$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:AQ84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AS$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:AR84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AT$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:AS84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AU$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:AT84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AV$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:AU84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AW$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:AV84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AX$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:AW84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AY$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:AX84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:AY84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BA$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:AZ84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BB$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:BA84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BC$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:BB84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BD$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:BC84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BE$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:BD84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BF$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:BE84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BG$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:BF84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BH$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:BG84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BI$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:BH84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:BI84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BK$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:BJ84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BL$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:BK84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BM$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:BL84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BN$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:BM84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BO$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:BN84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BP$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:BO84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:BP84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BR$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:BQ84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BS$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:BR84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BT$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:BS84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BU$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:BT84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BV$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:BU84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BW$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:BV84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BX$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:BW84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BY$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:BX84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:BY84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(CA$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:BZ84)))","v":0},{"$f":"IF(OR(OFFSET($G60, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=0, OFFSET($G61, -$E64, $E65)=\"n/a\"), 0, IF(CB$5<=OFFSET($G61, -$E64, $E65)+$E65, IFERROR(OFFSET($G60, -$E64, $E65)/OFFSET($G61, -$E64, $E65), 0), OFFSET($G60, -$E64, $E65)-SUM($G84:CA84)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E66)","v":"Depreciation of asset adjustments - RAB 2014-15"},null,null,null,null,{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(K$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:J85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(L$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:K85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(M$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:L85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(N$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:M85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(O$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:N85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(P$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:O85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(Q$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:P85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(R$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:Q85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(S$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:R85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(T$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:S85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(U$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:T85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(V$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:U85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(W$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:V85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(X$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:W85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(Y$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:X85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(Z$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:Y85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AA$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:Z85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AB$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:AA85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AC$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:AB85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AD$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:AC85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AE$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:AD85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AF$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:AE85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AG$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:AF85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AH$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:AG85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AI$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:AH85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:AI85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AK$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:AJ85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AL$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:AK85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AM$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:AL85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AN$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:AM85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AO$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:AN85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AP$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:AO85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:AP85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AR$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:AQ85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AS$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:AR85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AT$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:AS85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AU$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:AT85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AV$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:AU85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AW$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:AV85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AX$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:AW85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AY$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:AX85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:AY85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BA$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:AZ85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BB$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:BA85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BC$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:BB85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BD$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:BC85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BE$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:BD85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BF$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:BE85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BG$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:BF85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BH$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:BG85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BI$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:BH85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:BI85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BK$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:BJ85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BL$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:BK85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BM$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:BL85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BN$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:BM85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BO$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:BN85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BP$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:BO85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:BP85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BR$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:BQ85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BS$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:BR85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BT$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:BS85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BU$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:BT85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BV$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:BU85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BW$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:BV85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BX$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:BW85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BY$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:BX85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:BY85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(CA$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:BZ85)))","v":0},{"$f":"IF(OR(OFFSET($G61, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=0, OFFSET($G62, -$E65, $E66)=\"n/a\"), 0, IF(CB$5<=OFFSET($G62, -$E65, $E66)+$E66, IFERROR(OFFSET($G61, -$E65, $E66)/OFFSET($G62, -$E65, $E66), 0), OFFSET($G61, -$E65, $E66)-SUM($G85:CA85)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E67)","v":"Depreciation of asset adjustments - RAB 2015-16"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(L$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:K86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(M$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:L86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(N$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:M86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(O$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:N86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(P$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:O86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(Q$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:P86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(R$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:Q86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(S$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:R86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(T$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:S86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(U$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:T86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(V$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:U86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(W$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:V86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(X$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:W86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(Y$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:X86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(Z$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:Y86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AA$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:Z86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AB$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:AA86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AC$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:AB86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AD$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:AC86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AE$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:AD86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AF$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:AE86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AG$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:AF86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AH$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:AG86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AI$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:AH86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:AI86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AK$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:AJ86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AL$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:AK86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AM$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:AL86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AN$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:AM86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AO$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:AN86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AP$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:AO86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:AP86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AR$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:AQ86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AS$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:AR86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AT$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:AS86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AU$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:AT86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AV$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:AU86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AW$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:AV86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AX$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:AW86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AY$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:AX86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:AY86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BA$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:AZ86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BB$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:BA86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BC$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:BB86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BD$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:BC86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BE$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:BD86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BF$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:BE86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BG$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:BF86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BH$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:BG86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BI$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:BH86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:BI86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BK$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:BJ86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BL$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:BK86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BM$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:BL86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BN$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:BM86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BO$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:BN86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BP$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:BO86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:BP86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BR$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:BQ86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BS$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:BR86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BT$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:BS86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BU$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:BT86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BV$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:BU86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BW$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:BV86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BX$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:BW86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BY$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:BX86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:BY86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(CA$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:BZ86)))","v":0},{"$f":"IF(OR(OFFSET($G62, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=0, OFFSET($G63, -$E66, $E67)=\"n/a\"), 0, IF(CB$5<=OFFSET($G63, -$E66, $E67)+$E67, IFERROR(OFFSET($G62, -$E66, $E67)/OFFSET($G63, -$E66, $E67), 0), OFFSET($G62, -$E66, $E67)-SUM($G86:CA86)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E68)","v":"Depreciation of asset adjustments - RAB 2016-17"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(M$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:L87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(N$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:M87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(O$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:N87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(P$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:O87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(Q$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:P87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(R$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:Q87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(S$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:R87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(T$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:S87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(U$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:T87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(V$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:U87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(W$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:V87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(X$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:W87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(Y$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:X87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(Z$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:Y87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AA$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:Z87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AB$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:AA87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AC$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:AB87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AD$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:AC87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AE$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:AD87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AF$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:AE87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AG$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:AF87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AH$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:AG87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AI$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:AH87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:AI87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AK$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:AJ87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AL$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:AK87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AM$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:AL87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AN$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:AM87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AO$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:AN87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AP$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:AO87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:AP87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AR$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:AQ87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AS$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:AR87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AT$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:AS87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AU$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:AT87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AV$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:AU87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AW$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:AV87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AX$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:AW87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AY$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:AX87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:AY87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BA$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:AZ87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BB$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:BA87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BC$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:BB87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BD$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:BC87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BE$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:BD87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BF$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:BE87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BG$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:BF87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BH$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:BG87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BI$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:BH87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:BI87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BK$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:BJ87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BL$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:BK87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BM$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:BL87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BN$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:BM87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BO$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:BN87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BP$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:BO87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:BP87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BR$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:BQ87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BS$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:BR87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BT$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:BS87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BU$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:BT87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BV$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:BU87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BW$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:BV87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BX$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:BW87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BY$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:BX87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:BY87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(CA$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:BZ87)))","v":0},{"$f":"IF(OR(OFFSET($G63, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=0, OFFSET($G64, -$E67, $E68)=\"n/a\"), 0, IF(CB$5<=OFFSET($G64, -$E67, $E68)+$E68, IFERROR(OFFSET($G63, -$E67, $E68)/OFFSET($G64, -$E67, $E68), 0), OFFSET($G63, -$E67, $E68)-SUM($G87:CA87)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E69)","v":"Depreciation of asset adjustments - RAB 2017-18"},null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(N$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:M88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(O$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:N88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(P$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:O88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(Q$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:P88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(R$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:Q88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(S$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:R88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(T$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:S88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(U$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:T88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(V$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:U88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(W$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:V88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(X$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:W88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(Y$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:X88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(Z$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:Y88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(AA$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:Z88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(AB$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:AA88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(AC$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:AB88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(AD$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:AC88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(AE$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:AD88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(AF$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:AE88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(AG$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:AF88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(AH$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:AG88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(AI$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:AH88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:AI88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(AK$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:AJ88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(AL$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:AK88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(AM$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:AL88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(AN$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:AM88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(AO$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:AN88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(AP$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:AO88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:AP88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(AR$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:AQ88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(AS$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:AR88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(AT$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:AS88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(AU$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:AT88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(AV$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:AU88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(AW$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:AV88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(AX$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:AW88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(AY$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:AX88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:AY88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(BA$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:AZ88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(BB$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:BA88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(BC$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:BB88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(BD$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:BC88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(BE$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:BD88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(BF$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:BE88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(BG$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:BF88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(BH$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:BG88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(BI$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:BH88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:BI88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(BK$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:BJ88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(BL$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:BK88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(BM$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:BL88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(BN$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:BM88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(BO$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:BN88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(BP$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:BO88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:BP88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(BR$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:BQ88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(BS$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:BR88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(BT$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:BS88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(BU$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:BT88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(BV$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:BU88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(BW$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:BV88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(BX$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:BW88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(BY$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:BX88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:BY88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(CA$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:BZ88)))","v":0},{"$f":"IF(OR(OFFSET($G64, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=0, OFFSET($G65, -$E68, $E69)=\"n/a\"), 0, IF(CB$5<=OFFSET($G65, -$E68, $E69)+$E69, IFERROR(OFFSET($G64, -$E68, $E69)/OFFSET($G65, -$E68, $E69), 0), OFFSET($G64, -$E68, $E69)-SUM($G88:CA88)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E70)","v":"Depreciation of asset adjustments - RAB 2018-19"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(O$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:N89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(P$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:O89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(Q$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:P89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(R$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:Q89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(S$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:R89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(T$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:S89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(U$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:T89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(V$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:U89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(W$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:V89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(X$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:W89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(Y$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:X89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(Z$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:Y89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AA$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:Z89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AB$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:AA89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AC$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:AB89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AD$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:AC89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AE$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:AD89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AF$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:AE89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AG$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:AF89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AH$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:AG89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AI$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:AH89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:AI89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AK$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:AJ89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AL$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:AK89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AM$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:AL89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AN$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:AM89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AO$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:AN89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AP$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:AO89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:AP89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AR$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:AQ89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AS$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:AR89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AT$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:AS89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AU$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:AT89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AV$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:AU89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AW$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:AV89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AX$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:AW89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AY$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:AX89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:AY89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BA$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:AZ89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BB$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:BA89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BC$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:BB89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BD$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:BC89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BE$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:BD89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BF$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:BE89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BG$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:BF89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BH$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:BG89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BI$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:BH89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:BI89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BK$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:BJ89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BL$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:BK89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BM$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:BL89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BN$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:BM89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BO$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:BN89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BP$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:BO89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:BP89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BR$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:BQ89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BS$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:BR89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BT$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:BS89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BU$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:BT89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BV$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:BU89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BW$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:BV89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BX$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:BW89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BY$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:BX89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:BY89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(CA$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:BZ89)))","v":0},{"$f":"IF(OR(OFFSET($G65, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=0, OFFSET($G66, -$E69, $E70)=\"n/a\"), 0, IF(CB$5<=OFFSET($G66, -$E69, $E70)+$E70, IFERROR(OFFSET($G65, -$E69, $E70)/OFFSET($G66, -$E69, $E70), 0), OFFSET($G65, -$E69, $E70)-SUM($G89:CA89)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E71)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(P$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:O90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(Q$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:P90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(R$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:Q90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(S$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:R90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(T$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:S90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(U$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:T90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(V$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:U90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(W$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:V90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(X$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:W90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(Y$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:X90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(Z$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:Y90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AA$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:Z90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AB$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:AA90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AC$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:AB90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AD$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:AC90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AE$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:AD90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AF$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:AE90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AG$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:AF90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AH$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:AG90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AI$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:AH90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:AI90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AK$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:AJ90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AL$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:AK90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AM$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:AL90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AN$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:AM90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AO$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:AN90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AP$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:AO90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:AP90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AR$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:AQ90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AS$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:AR90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AT$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:AS90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AU$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:AT90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AV$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:AU90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AW$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:AV90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AX$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:AW90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AY$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:AX90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:AY90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BA$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:AZ90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BB$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:BA90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BC$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:BB90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BD$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:BC90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BE$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:BD90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BF$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:BE90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BG$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:BF90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BH$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:BG90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BI$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:BH90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:BI90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BK$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:BJ90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BL$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:BK90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BM$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:BL90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BN$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:BM90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BO$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:BN90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BP$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:BO90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:BP90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BR$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:BQ90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BS$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:BR90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BT$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:BS90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BU$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:BT90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BV$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:BU90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BW$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:BV90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BX$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:BW90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BY$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:BX90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:BY90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(CA$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:BZ90)))","v":0},{"$f":"IF(OR(OFFSET($G66, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=0, OFFSET($G67, -$E70, $E71)=\"n/a\"), 0, IF(CB$5<=OFFSET($G67, -$E70, $E71)+$E71, IFERROR(OFFSET($G66, -$E70, $E71)/OFFSET($G67, -$E70, $E71), 0), OFFSET($G66, -$E70, $E71)-SUM($G90:CA90)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E72)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(Q$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:P91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(R$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:Q91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(S$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:R91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(T$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:S91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(U$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:T91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(V$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:U91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(W$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:V91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(X$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:W91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(Y$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:X91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(Z$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:Y91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AA$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:Z91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AB$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:AA91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AC$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:AB91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AD$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:AC91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AE$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:AD91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AF$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:AE91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AG$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:AF91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AH$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:AG91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AI$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:AH91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:AI91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AK$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:AJ91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AL$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:AK91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AM$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:AL91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AN$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:AM91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AO$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:AN91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AP$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:AO91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:AP91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AR$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:AQ91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AS$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:AR91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AT$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:AS91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AU$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:AT91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AV$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:AU91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AW$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:AV91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AX$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:AW91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AY$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:AX91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:AY91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BA$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:AZ91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BB$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:BA91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BC$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:BB91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BD$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:BC91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BE$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:BD91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BF$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:BE91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BG$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:BF91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BH$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:BG91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BI$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:BH91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:BI91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BK$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:BJ91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BL$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:BK91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BM$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:BL91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BN$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:BM91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BO$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:BN91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BP$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:BO91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:BP91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BR$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:BQ91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BS$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:BR91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BT$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:BS91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BU$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:BT91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BV$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:BU91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BW$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:BV91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BX$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:BW91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BY$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:BX91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:BY91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(CA$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:BZ91)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(CB$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G91:CA91)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E73)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(R$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:Q92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(S$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:R92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(T$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:S92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(U$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:T92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(V$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:U92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(W$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:V92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(X$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:W92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(Y$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:X92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(Z$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:Y92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AA$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:Z92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AB$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:AA92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AC$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:AB92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AD$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:AC92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AE$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:AD92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AF$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:AE92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AG$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:AF92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AH$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:AG92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AI$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:AH92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:AI92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AK$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:AJ92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AL$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:AK92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AM$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:AL92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AN$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:AM92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AO$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:AN92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AP$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:AO92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:AP92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AR$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:AQ92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AS$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:AR92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AT$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:AS92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AU$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:AT92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AV$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:AU92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AW$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:AV92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AX$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:AW92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AY$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:AX92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:AY92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BA$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:AZ92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BB$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:BA92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BC$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:BB92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BD$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:BC92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BE$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:BD92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BF$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:BE92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BG$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:BF92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BH$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:BG92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BI$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:BH92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:BI92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BK$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:BJ92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BL$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:BK92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BM$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:BL92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BN$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:BM92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BO$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:BN92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BP$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:BO92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:BP92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BR$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:BQ92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BS$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:BR92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BT$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:BS92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BU$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:BT92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BV$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:BU92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BW$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:BV92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BX$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:BW92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BY$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:BX92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:BY92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(CA$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:BZ92)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(CB$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G92:CA92)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E74)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(S$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:R93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(T$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:S93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(U$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:T93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(V$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:U93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(W$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:V93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(X$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:W93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(Y$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:X93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(Z$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:Y93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AA$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:Z93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AB$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:AA93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AC$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:AB93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AD$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:AC93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AE$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:AD93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AF$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:AE93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AG$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:AF93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AH$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:AG93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AI$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:AH93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:AI93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AK$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:AJ93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AL$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:AK93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AM$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:AL93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AN$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:AM93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AO$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:AN93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AP$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:AO93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:AP93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AR$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:AQ93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AS$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:AR93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AT$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:AS93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AU$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:AT93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AV$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:AU93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AW$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:AV93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AX$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:AW93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AY$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:AX93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:AY93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BA$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:AZ93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BB$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:BA93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BC$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:BB93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BD$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:BC93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BE$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:BD93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BF$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:BE93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BG$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:BF93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BH$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:BG93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BI$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:BH93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:BI93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BK$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:BJ93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BL$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:BK93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BM$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:BL93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BN$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:BM93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BO$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:BN93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BP$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:BO93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:BP93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BR$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:BQ93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BS$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:BR93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BT$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:BS93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BU$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:BT93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BV$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:BU93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BW$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:BV93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BX$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:BW93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BY$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:BX93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:BY93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(CA$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:BZ93)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(CB$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G93:CA93)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E75)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(T$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:S94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(U$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:T94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(V$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:U94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(W$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:V94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(X$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:W94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(Y$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:X94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(Z$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:Y94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AA$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:Z94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AB$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:AA94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AC$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:AB94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AD$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:AC94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AE$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:AD94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AF$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:AE94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AG$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:AF94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AH$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:AG94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AI$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:AH94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:AI94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AK$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:AJ94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AL$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:AK94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AM$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:AL94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AN$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:AM94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AO$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:AN94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AP$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:AO94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:AP94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AR$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:AQ94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AS$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:AR94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AT$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:AS94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AU$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:AT94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AV$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:AU94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AW$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:AV94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AX$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:AW94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AY$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:AX94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:AY94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BA$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:AZ94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BB$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:BA94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BC$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:BB94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BD$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:BC94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BE$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:BD94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BF$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:BE94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BG$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:BF94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BH$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:BG94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BI$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:BH94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:BI94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BK$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:BJ94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BL$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:BK94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BM$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:BL94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BN$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:BM94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BO$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:BN94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BP$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:BO94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:BP94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BR$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:BQ94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BS$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:BR94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BT$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:BS94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BU$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:BT94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BV$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:BU94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BW$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:BV94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BX$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:BW94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BY$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:BX94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:BY94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(CA$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:BZ94)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(CB$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G94:CA94)))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E53, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"Underground Subtransmission Lines (Urban) - depreciation"},null,{"$f":"SUM(H63:H95)","v":0.27801393680598324},0.28076782970018777,0.28297424909638108,0.28313268666852515,0.28355481486953743,0.27435220227630941,0.27435220227630941,0.27436087660586728,0.27473340012708247,0.27542111266390767,0.27949029709631723,0.28470488628565011,0.28610166445499569,0.28610166445499569,0.28610166445499569,0.28610166445499569,0.28610166445499569,0.28610166445499569,0.28610166445499569,0.28610166445499569,0.28610166445499569,0.28610166445499569,0.28610166445499569,0.28610166445499569,0.28610166445499569,0.28610166445499569,0.28610166445499569,0.28610166445499569,0.28610166445499569,0.28610166445499569,0.28610166445499569,0.28610166445499569,{"$f":"SUM(AN63:AN95)","v":0.28610166445499569},0.28610166445499569,0.28610166445499569,0.28610166445499569,0.28610166445499569,0.25772886898348235,8.0877276490124734E-3,8.0877276490124734E-3,8.0877276490124734E-3,8.0877276490124734E-3,8.0877276490124734E-3,8.0877276490124734E-3,8.0877276490124734E-3,8.0877276490124734E-3,8.0877276490124734E-3,8.0877276490124734E-3,8.0877276490124734E-3,8.0877276490124734E-3,8.0877276490124734E-3,8.0877276490124734E-3,8.0877276490124734E-3,8.0877276490124734E-3,8.0877276490124734E-3,8.0877276490124734E-3,8.0877276490124734E-3,8.0877276490124734E-3,8.0877276490124734E-3,8.0877276490130615E-3,1.7409224156194728E-2,1.4655331261989958E-2,1.2448911865796743E-2,1.2290474293652692E-2,{"$f":"SUM(BT63:BT95)","v":1.1868346092640423E-2},1.1740787849128466E-2,1.1740787849128468E-2,1.1755859694722736E-2,1.1383336173507464E-2,1.0695623636682017E-2,6.6264392042727736E-3,{"$f":"SUM(CA63:CA95)","v":1.4118500149398472E-3},{"$f":"SUM(CB63:CB95)","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E99","v":"Asset class 3"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E99, 'RAB input'!$D$25:$D$74, 0))","v":"Urban Zone Substations"}]
[null,null,null,null,{"$f":"E53+1","v":3},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E99)/'RAB input'!G$15","v":40.785333722201415},{"$f":"(INDEX('RAB input'!H$25:H$74,$E99)-INDEX('RAB input'!H$79:H$128,$E99)-INDEX('RAB input'!H$133:H$182,$E99))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":2.0958370634366368},{"$f":"(INDEX('RAB input'!I$25:I$74,$E99)-INDEX('RAB input'!I$79:I$128,$E99)-INDEX('RAB input'!I$133:I$182,$E99))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":4.9726492343219721},{"$f":"(INDEX('RAB input'!J$25:J$74,$E99)-INDEX('RAB input'!J$79:J$128,$E99)-INDEX('RAB input'!J$133:J$182,$E99))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0.74624096479844948},{"$f":"(INDEX('RAB input'!K$25:K$74,$E99)-INDEX('RAB input'!K$79:K$128,$E99)-INDEX('RAB input'!K$133:K$182,$E99))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":3.6226033474082646},{"$f":"(INDEX('RAB input'!L$25:L$74,$E99)-INDEX('RAB input'!L$79:L$128,$E99)-INDEX('RAB input'!L$133:L$182,$E99))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":1.3678387791133941},{"$f":"(INDEX('RAB input'!M$25:M$74,$E99)-INDEX('RAB input'!M$79:M$128,$E99)-INDEX('RAB input'!M$133:M$182,$E99))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":1.7169442323306063},{"$f":"(INDEX('RAB input'!N$25:N$74,$E99)-INDEX('RAB input'!N$79:N$128,$E99)-INDEX('RAB input'!N$133:N$182,$E99))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":4.1572996833510741E-2},{"$f":"(INDEX('RAB input'!O$25:O$74,$E99)-INDEX('RAB input'!O$79:O$128,$E99)-INDEX('RAB input'!O$133:O$182,$E99))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":1.7428168023227228},{"$f":"(INDEX('RAB input'!P$25:P$74,$E99)-INDEX('RAB input'!P$79:P$128,$E99)-INDEX('RAB input'!P$133:P$182,$E99))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":1.9567646747088003},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E99)-INDEX('RAB input'!Q$79:Q$128,$E99)-INDEX('RAB input'!Q$133:Q$182,$E99))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0.4295261276003034},{"$f":"(INDEX('RAB input'!R$25:R$74,$E99)-INDEX('RAB input'!R$79:R$128,$E99)-INDEX('RAB input'!R$133:R$182,$E99))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":8.3861084908037578E-2},{"$f":"(INDEX('RAB input'!S$25:S$74,$E99)-INDEX('RAB input'!S$79:S$128,$E99)-INDEX('RAB input'!S$133:S$182,$E99))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0.16430441785962277},{"$f":"(INDEX('RAB input'!T$25:T$74,$E99)-INDEX('RAB input'!T$79:T$128,$E99)-INDEX('RAB input'!T$133:T$182,$E99))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E99)-INDEX('RAB input'!U$79:U$128,$E99)-INDEX('RAB input'!U$133:U$182,$E99))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E99)-INDEX('RAB input'!V$79:V$128,$E99)-INDEX('RAB input'!V$133:V$182,$E99))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E99)-INDEX('RAB input'!W$79:W$128,$E99)-INDEX('RAB input'!W$133:W$182,$E99))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E99)-INDEX('RAB input'!X$79:X$128,$E99)-INDEX('RAB input'!X$133:X$182,$E99))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E99)-INDEX('RAB input'!Y$79:Y$128,$E99)-INDEX('RAB input'!Y$133:Y$182,$E99))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E99)-INDEX('RAB input'!Z$79:Z$128,$E99)-INDEX('RAB input'!Z$133:Z$182,$E99))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E99)-INDEX('RAB input'!AA$79:AA$128,$E99)-INDEX('RAB input'!AA$133:AA$182,$E99))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E99)-INDEX('RAB input'!AB$79:AB$128,$E99)-INDEX('RAB input'!AB$133:AB$182,$E99))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E99)-INDEX('RAB input'!AC$79:AC$128,$E99)-INDEX('RAB input'!AC$133:AC$182,$E99))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E99)-INDEX('RAB input'!AD$79:AD$128,$E99)-INDEX('RAB input'!AD$133:AD$182,$E99))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E99)-INDEX('RAB input'!AE$79:AE$128,$E99)-INDEX('RAB input'!AE$133:AE$182,$E99))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E99)-INDEX('RAB input'!AF$79:AF$128,$E99)-INDEX('RAB input'!AF$133:AF$182,$E99))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E99)-INDEX('RAB input'!AG$79:AG$128,$E99)-INDEX('RAB input'!AG$133:AG$182,$E99))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E99)-INDEX('RAB input'!AH$79:AH$128,$E99)-INDEX('RAB input'!AH$133:AH$182,$E99))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E99)-INDEX('RAB input'!AI$79:AI$128,$E99)-INDEX('RAB input'!AI$133:AI$182,$E99))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E99)-INDEX('RAB input'!AJ$79:AJ$128,$E99)-INDEX('RAB input'!AJ$133:AJ$182,$E99))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E99)-INDEX('RAB input'!AK$79:AK$128,$E99)-INDEX('RAB input'!AK$133:AK$182,$E99))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E99)-INDEX('RAB input'!AL$79:AL$128,$E99)-INDEX('RAB input'!AL$133:AL$182,$E99))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E99)-INDEX('RAB input'!AM$79:AM$128,$E99)-INDEX('RAB input'!AM$133:AM$182,$E99))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E99)-INDEX('RAB input'!AN$79:AN$128,$E99)-INDEX('RAB input'!AN$133:AN$182,$E99))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E99)-INDEX('RAB input'!AO$79:AO$128,$E99)-INDEX('RAB input'!AO$133:AO$182,$E99))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E99)-INDEX('RAB input'!AP$79:AP$128,$E99)-INDEX('RAB input'!AP$133:AP$182,$E99))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E99)-INDEX('RAB input'!AQ$79:AQ$128,$E99)-INDEX('RAB input'!AQ$133:AQ$182,$E99))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E99)-INDEX('RAB input'!AR$79:AR$128,$E99)-INDEX('RAB input'!AR$133:AR$182,$E99))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E99)-INDEX('RAB input'!AS$79:AS$128,$E99)-INDEX('RAB input'!AS$133:AS$182,$E99))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E99)-INDEX('RAB input'!AT$79:AT$128,$E99)-INDEX('RAB input'!AT$133:AT$182,$E99))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E99)-INDEX('RAB input'!AU$79:AU$128,$E99)-INDEX('RAB input'!AU$133:AU$182,$E99))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E99)-INDEX('RAB input'!AV$79:AV$128,$E99)-INDEX('RAB input'!AV$133:AV$182,$E99))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E99)-INDEX('RAB input'!AW$79:AW$128,$E99)-INDEX('RAB input'!AW$133:AW$182,$E99))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E99)-INDEX('RAB input'!AX$79:AX$128,$E99)-INDEX('RAB input'!AX$133:AX$182,$E99))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E99)-INDEX('RAB input'!AY$79:AY$128,$E99)-INDEX('RAB input'!AY$133:AY$182,$E99))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E99)-INDEX('RAB input'!AZ$79:AZ$128,$E99)-INDEX('RAB input'!AZ$133:AZ$182,$E99))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E99)-INDEX('RAB input'!BA$79:BA$128,$E99)-INDEX('RAB input'!BA$133:BA$182,$E99))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E99)-INDEX('RAB input'!BB$79:BB$128,$E99)-INDEX('RAB input'!BB$133:BB$182,$E99))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E99)-INDEX('RAB input'!BC$79:BC$128,$E99)-INDEX('RAB input'!BC$133:BC$182,$E99))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E99)-INDEX('RAB input'!BD$79:BD$128,$E99)-INDEX('RAB input'!BD$133:BD$182,$E99))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E99)-INDEX('RAB input'!BE$79:BE$128,$E99)-INDEX('RAB input'!BE$133:BE$182,$E99))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E99)-INDEX('RAB input'!BF$79:BF$128,$E99)-INDEX('RAB input'!BF$133:BF$182,$E99))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E99)-INDEX('RAB input'!BG$79:BG$128,$E99)-INDEX('RAB input'!BG$133:BG$182,$E99))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E99)-INDEX('RAB input'!BH$79:BH$128,$E99)-INDEX('RAB input'!BH$133:BH$182,$E99))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E99)-INDEX('RAB input'!BI$79:BI$128,$E99)-INDEX('RAB input'!BI$133:BI$182,$E99))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E99)-INDEX('RAB input'!BJ$79:BJ$128,$E99)-INDEX('RAB input'!BJ$133:BJ$182,$E99))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E99)-INDEX('RAB input'!BK$79:BK$128,$E99)-INDEX('RAB input'!BK$133:BK$182,$E99))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E99)-INDEX('RAB input'!BL$79:BL$128,$E99)-INDEX('RAB input'!BL$133:BL$182,$E99))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E99)-INDEX('RAB input'!BM$79:BM$128,$E99)-INDEX('RAB input'!BM$133:BM$182,$E99))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E99)-INDEX('RAB input'!BN$79:BN$128,$E99)-INDEX('RAB input'!BN$133:BN$182,$E99))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E99)-INDEX('RAB input'!BO$79:BO$128,$E99)-INDEX('RAB input'!BO$133:BO$182,$E99))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E99)-INDEX('RAB input'!BP$79:BP$128,$E99)-INDEX('RAB input'!BP$133:BP$182,$E99))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E99)-INDEX('RAB input'!BQ$79:BQ$128,$E99)-INDEX('RAB input'!BQ$133:BQ$182,$E99))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E99)-INDEX('RAB input'!BR$79:BR$128,$E99)-INDEX('RAB input'!BR$133:BR$182,$E99))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E99)-INDEX('RAB input'!BS$79:BS$128,$E99)-INDEX('RAB input'!BS$133:BS$182,$E99))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E99)-INDEX('RAB input'!BT$79:BT$128,$E99)-INDEX('RAB input'!BT$133:BT$182,$E99))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E99)-INDEX('RAB input'!BU$79:BU$128,$E99)-INDEX('RAB input'!BU$133:BU$182,$E99))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BV$25:BV$74,$E99)-INDEX('RAB input'!BV$79:BV$128,$E99)-INDEX('RAB input'!BV$133:BV$182,$E99))/'RAB input'!BV$15*(1+'RAB input'!BV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BW$25:BW$74,$E99)-INDEX('RAB input'!BW$79:BW$128,$E99)-INDEX('RAB input'!BW$133:BW$182,$E99))/'RAB input'!BW$15*(1+'RAB input'!BW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BX$25:BX$74,$E99)-INDEX('RAB input'!BX$79:BX$128,$E99)-INDEX('RAB input'!BX$133:BX$182,$E99))/'RAB input'!BX$15*(1+'RAB input'!BX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BY$25:BY$74,$E99)-INDEX('RAB input'!BY$79:BY$128,$E99)-INDEX('RAB input'!BY$133:BY$182,$E99))/'RAB input'!BY$15*(1+'RAB input'!BY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BZ$25:BZ$74,$E99)-INDEX('RAB input'!BZ$79:BZ$128,$E99)-INDEX('RAB input'!BZ$133:BZ$182,$E99))/'RAB input'!BZ$15*(1+'RAB input'!BZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CA$25:CA$74,$E99)-INDEX('RAB input'!CA$79:CA$128,$E99)-INDEX('RAB input'!CA$133:CA$182,$E99))/'RAB input'!CA$15*(1+'RAB input'!CA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CB$25:CB$74,$E99)-INDEX('RAB input'!CB$79:CB$128,$E99)-INDEX('RAB input'!CB$133:CB$182,$E99))/'RAB input'!CB$15*(1+'RAB input'!CB$17)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$187:$G$236, $E99)=\"\", IF($G99=0, 0, F100), INDEX('RAB input'!$G$187:$G$236, $E99))","v":30.842565712111366},{"$f":"IF(INDEX('RAB input'!H$187:H$236, $E99)=\"\", G100, INDEX('RAB input'!H$187:H$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!I$187:I$236, $E99)=\"\", H100, INDEX('RAB input'!I$187:I$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!J$187:J$236, $E99)=\"\", I100, INDEX('RAB input'!J$187:J$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!K$187:K$236, $E99)=\"\", J100, INDEX('RAB input'!K$187:K$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!L$187:L$236, $E99)=\"\", K100, INDEX('RAB input'!L$187:L$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!M$187:M$236, $E99)=\"\", L100, INDEX('RAB input'!M$187:M$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!N$187:N$236, $E99)=\"\", M100, INDEX('RAB input'!N$187:N$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!O$187:O$236, $E99)=\"\", N100, INDEX('RAB input'!O$187:O$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!P$187:P$236, $E99)=\"\", O100, INDEX('RAB input'!P$187:P$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!Q$187:Q$236, $E99)=\"\", P100, INDEX('RAB input'!Q$187:Q$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!R$187:R$236, $E99)=\"\", Q100, INDEX('RAB input'!R$187:R$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!S$187:S$236, $E99)=\"\", R100, INDEX('RAB input'!S$187:S$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!T$187:T$236, $E99)=\"\", S100, INDEX('RAB input'!T$187:T$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!U$187:U$236, $E99)=\"\", T100, INDEX('RAB input'!U$187:U$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!V$187:V$236, $E99)=\"\", U100, INDEX('RAB input'!V$187:V$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!W$187:W$236, $E99)=\"\", V100, INDEX('RAB input'!W$187:W$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!X$187:X$236, $E99)=\"\", W100, INDEX('RAB input'!X$187:X$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!Y$187:Y$236, $E99)=\"\", X100, INDEX('RAB input'!Y$187:Y$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!Z$187:Z$236, $E99)=\"\", Y100, INDEX('RAB input'!Z$187:Z$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!AA$187:AA$236, $E99)=\"\", Z100, INDEX('RAB input'!AA$187:AA$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!AB$187:AB$236, $E99)=\"\", AA100, INDEX('RAB input'!AB$187:AB$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!AC$187:AC$236, $E99)=\"\", AB100, INDEX('RAB input'!AC$187:AC$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!AD$187:AD$236, $E99)=\"\", AC100, INDEX('RAB input'!AD$187:AD$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!AE$187:AE$236, $E99)=\"\", AD100, INDEX('RAB input'!AE$187:AE$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!AF$187:AF$236, $E99)=\"\", AE100, INDEX('RAB input'!AF$187:AF$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!AG$187:AG$236, $E99)=\"\", AF100, INDEX('RAB input'!AG$187:AG$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!AH$187:AH$236, $E99)=\"\", AG100, INDEX('RAB input'!AH$187:AH$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!AI$187:AI$236, $E99)=\"\", AH100, INDEX('RAB input'!AI$187:AI$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!AJ$187:AJ$236, $E99)=\"\", AI100, INDEX('RAB input'!AJ$187:AJ$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!AK$187:AK$236, $E99)=\"\", AJ100, INDEX('RAB input'!AK$187:AK$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!AL$187:AL$236, $E99)=\"\", AK100, INDEX('RAB input'!AL$187:AL$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!AM$187:AM$236, $E99)=\"\", AL100, INDEX('RAB input'!AM$187:AM$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!AN$187:AN$236, $E99)=\"\", AM100, INDEX('RAB input'!AN$187:AN$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!AO$187:AO$236, $E99)=\"\", AN100, INDEX('RAB input'!AO$187:AO$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!AP$187:AP$236, $E99)=\"\", AO100, INDEX('RAB input'!AP$187:AP$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!AQ$187:AQ$236, $E99)=\"\", AP100, INDEX('RAB input'!AQ$187:AQ$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!AR$187:AR$236, $E99)=\"\", AQ100, INDEX('RAB input'!AR$187:AR$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!AS$187:AS$236, $E99)=\"\", AR100, INDEX('RAB input'!AS$187:AS$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!AT$187:AT$236, $E99)=\"\", AS100, INDEX('RAB input'!AT$187:AT$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!AU$187:AU$236, $E99)=\"\", AT100, INDEX('RAB input'!AU$187:AU$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!AV$187:AV$236, $E99)=\"\", AU100, INDEX('RAB input'!AV$187:AV$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!AW$187:AW$236, $E99)=\"\", AV100, INDEX('RAB input'!AW$187:AW$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!AX$187:AX$236, $E99)=\"\", AW100, INDEX('RAB input'!AX$187:AX$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!AY$187:AY$236, $E99)=\"\", AX100, INDEX('RAB input'!AY$187:AY$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!AZ$187:AZ$236, $E99)=\"\", AY100, INDEX('RAB input'!AZ$187:AZ$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!BA$187:BA$236, $E99)=\"\", AZ100, INDEX('RAB input'!BA$187:BA$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!BB$187:BB$236, $E99)=\"\", BA100, INDEX('RAB input'!BB$187:BB$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!BC$187:BC$236, $E99)=\"\", BB100, INDEX('RAB input'!BC$187:BC$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!BD$187:BD$236, $E99)=\"\", BC100, INDEX('RAB input'!BD$187:BD$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!BE$187:BE$236, $E99)=\"\", BD100, INDEX('RAB input'!BE$187:BE$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!BF$187:BF$236, $E99)=\"\", BE100, INDEX('RAB input'!BF$187:BF$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!BG$187:BG$236, $E99)=\"\", BF100, INDEX('RAB input'!BG$187:BG$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!BH$187:BH$236, $E99)=\"\", BG100, INDEX('RAB input'!BH$187:BH$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!BI$187:BI$236, $E99)=\"\", BH100, INDEX('RAB input'!BI$187:BI$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!BJ$187:BJ$236, $E99)=\"\", BI100, INDEX('RAB input'!BJ$187:BJ$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!BK$187:BK$236, $E99)=\"\", BJ100, INDEX('RAB input'!BK$187:BK$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!BL$187:BL$236, $E99)=\"\", BK100, INDEX('RAB input'!BL$187:BL$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!BM$187:BM$236, $E99)=\"\", BL100, INDEX('RAB input'!BM$187:BM$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!BN$187:BN$236, $E99)=\"\", BM100, INDEX('RAB input'!BN$187:BN$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!BO$187:BO$236, $E99)=\"\", BN100, INDEX('RAB input'!BO$187:BO$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!BP$187:BP$236, $E99)=\"\", BO100, INDEX('RAB input'!BP$187:BP$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!BQ$187:BQ$236, $E99)=\"\", BP100, INDEX('RAB input'!BQ$187:BQ$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!BR$187:BR$236, $E99)=\"\", BQ100, INDEX('RAB input'!BR$187:BR$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!BS$187:BS$236, $E99)=\"\", BR100, INDEX('RAB input'!BS$187:BS$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!BT$187:BT$236, $E99)=\"\", BS100, INDEX('RAB input'!BT$187:BT$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!BU$187:BU$236, $E99)=\"\", BT100, INDEX('RAB input'!BU$187:BU$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!BV$187:BV$236, $E99)=\"\", BU100, INDEX('RAB input'!BV$187:BV$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!BW$187:BW$236, $E99)=\"\", BV100, INDEX('RAB input'!BW$187:BW$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!BX$187:BX$236, $E99)=\"\", BW100, INDEX('RAB input'!BX$187:BX$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!BY$187:BY$236, $E99)=\"\", BX100, INDEX('RAB input'!BY$187:BY$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!BZ$187:BZ$236, $E99)=\"\", BY100, INDEX('RAB input'!BZ$187:BZ$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!CA$187:CA$236, $E99)=\"\", BZ100, INDEX('RAB input'!CA$187:CA$236, $E99))","v":40},{"$f":"IF(INDEX('RAB input'!CB$187:CB$236, $E99)=\"\", CA100, INDEX('RAB input'!CB$187:CB$236, $E99))","v":40}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$347:$G$396, $E99)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":-5.3250476810863558},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$347:H$396,$E99)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$347:I$396,$E99)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$347:J$396,$E99)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$347:K$396,$E99)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$347:L$396,$E99)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":8.5787678706313097E-2},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$347:M$396,$E99)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$347:N$396,$E99)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":-0.12050842051730905},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$347:O$396,$E99)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$347:P$396,$E99)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$347:Q$396,$E99)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$347:R$396,$E99)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$347:S$396,$E99)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$347:T$396,$E99)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$347:U$396,$E99)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$347:V$396,$E99)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$347:W$396,$E99)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$347:X$396,$E99)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$347:Y$396,$E99)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$347:Z$396,$E99)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$347:AA$396,$E99)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$347:AB$396,$E99)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$347:AC$396,$E99)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$347:AD$396,$E99)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$347:AE$396,$E99)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$347:AF$396,$E99)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$347:AG$396,$E99)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$347:AH$396,$E99)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$347:AI$396,$E99)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$347:AJ$396,$E99)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$347:AK$396,$E99)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$347:AL$396,$E99)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$347:AM$396,$E99)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$347:AN$396,$E99)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$347:AO$396,$E99)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$347:AP$396,$E99)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$347:AQ$396,$E99)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$347:AR$396,$E99)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$347:AS$396,$E99)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$347:AT$396,$E99)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$347:AU$396,$E99)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$347:AV$396,$E99)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$347:AW$396,$E99)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$347:AX$396,$E99)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$347:AY$396,$E99)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$347:AZ$396,$E99)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$347:BA$396,$E99)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$347:BB$396,$E99)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$347:BC$396,$E99)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$347:BD$396,$E99)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$347:BE$396,$E99)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$347:BF$396,$E99)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$347:BG$396,$E99)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$347:BH$396,$E99)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$347:BI$396,$E99)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$347:BJ$396,$E99)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$347:BK$396,$E99)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$347:BL$396,$E99)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$347:BM$396,$E99)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$347:BN$396,$E99)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$347:BO$396,$E99)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$347:BP$396,$E99)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$347:BQ$396,$E99)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$347:BR$396,$E99)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$347:BS$396,$E99)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$347:BT$396,$E99)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$347:BU$396,$E99)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0},{"$f":"IF('RAB input'!BW$11=\"\", 0, INDEX('RAB input'!BV$347:BV$396,$E99)/'RAB input'!BV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BW$11, 2))/'RAB input'!BV$20-1))","v":0},{"$f":"IF('RAB input'!BX$11=\"\", 0, INDEX('RAB input'!BW$347:BW$396,$E99)/'RAB input'!BW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BX$11, 2))/'RAB input'!BW$20-1))","v":0},{"$f":"IF('RAB input'!BY$11=\"\", 0, INDEX('RAB input'!BX$347:BX$396,$E99)/'RAB input'!BX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BY$11, 2))/'RAB input'!BX$20-1))","v":0},{"$f":"IF('RAB input'!BZ$11=\"\", 0, INDEX('RAB input'!BY$347:BY$396,$E99)/'RAB input'!BY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BZ$11, 2))/'RAB input'!BY$20-1))","v":0},{"$f":"IF('RAB input'!CA$11=\"\", 0, INDEX('RAB input'!BZ$347:BZ$396,$E99)/'RAB input'!BZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CA$11, 2))/'RAB input'!BZ$20-1))","v":0},{"$f":"IF('RAB input'!CB$11=\"\", 0, INDEX('RAB input'!CA$347:CA$396,$E99)/'RAB input'!CA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CB$11, 2))/'RAB input'!CA$20-1))","v":0},{"$f":"IF('RAB input'!CC$11=\"\", 0, INDEX('RAB input'!CB$347:CB$396,$E99)/'RAB input'!CB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CC$11, 2))/'RAB input'!CB$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G101<>0, IF(G100<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E99)-'RAB input'!$H$11, \"n/a\"), 0)","v":35},{"$f":"IF(H101<>0, IF(H100<>\"n/a\", H100-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I101<>0, IF(I100<>\"n/a\", I100-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J101<>0, IF(J100<>\"n/a\", J100-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K101<>0, IF(K100<>\"n/a\", K100-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L101<>0, IF(L100<>\"n/a\", L100-'RAB input'!M$11, \"n/a\"), 0)","v":38},{"$f":"IF(M101<>0, IF(M100<>\"n/a\", M100-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N101<>0, IF(N100<>\"n/a\", N100-'RAB input'!O$11, \"n/a\"), 0)","v":35},{"$f":"IF(O101<>0, IF(O100<>\"n/a\", O100-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P101<>0, IF(P100<>\"n/a\", P100-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q101<>0, IF(Q100<>\"n/a\", Q100-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R101<>0, IF(R100<>\"n/a\", R100-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S101<>0, IF(S100<>\"n/a\", S100-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T101<>0, IF(T100<>\"n/a\", T100-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U101<>0, IF(U100<>\"n/a\", U100-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V101<>0, IF(V100<>\"n/a\", V100-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W101<>0, IF(W100<>\"n/a\", W100-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X101<>0, IF(X100<>\"n/a\", X100-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y101<>0, IF(Y100<>\"n/a\", Y100-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z101<>0, IF(Z100<>\"n/a\", Z100-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA101<>0, IF(AA100<>\"n/a\", AA100-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB101<>0, IF(AB100<>\"n/a\", AB100-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC101<>0, IF(AC100<>\"n/a\", AC100-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD101<>0, IF(AD100<>\"n/a\", AD100-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE101<>0, IF(AE100<>\"n/a\", AE100-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF101<>0, IF(AF100<>\"n/a\", AF100-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG101<>0, IF(AG100<>\"n/a\", AG100-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH101<>0, IF(AH100<>\"n/a\", AH100-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI101<>0, IF(AI100<>\"n/a\", AI100-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ101<>0, IF(AJ100<>\"n/a\", AJ100-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK101<>0, IF(AK100<>\"n/a\", AK100-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL101<>0, IF(AL100<>\"n/a\", AL100-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM101<>0, IF(AM100<>\"n/a\", AM100-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN101<>0, IF(AN100<>\"n/a\", AN100-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO101<>0, IF(AO100<>\"n/a\", AO100-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP101<>0, IF(AP100<>\"n/a\", AP100-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ101<>0, IF(AQ100<>\"n/a\", AQ100-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR101<>0, IF(AR100<>\"n/a\", AR100-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS101<>0, IF(AS100<>\"n/a\", AS100-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT101<>0, IF(AT100<>\"n/a\", AT100-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU101<>0, IF(AU100<>\"n/a\", AU100-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV101<>0, IF(AV100<>\"n/a\", AV100-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW101<>0, IF(AW100<>\"n/a\", AW100-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX101<>0, IF(AX100<>\"n/a\", AX100-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY101<>0, IF(AY100<>\"n/a\", AY100-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ101<>0, IF(AZ100<>\"n/a\", AZ100-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA101<>0, IF(BA100<>\"n/a\", BA100-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB101<>0, IF(BB100<>\"n/a\", BB100-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC101<>0, IF(BC100<>\"n/a\", BC100-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD101<>0, IF(BD100<>\"n/a\", BD100-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE101<>0, IF(BE100<>\"n/a\", BE100-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF101<>0, IF(BF100<>\"n/a\", BF100-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG101<>0, IF(BG100<>\"n/a\", BG100-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH101<>0, IF(BH100<>\"n/a\", BH100-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI101<>0, IF(BI100<>\"n/a\", BI100-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ101<>0, IF(BJ100<>\"n/a\", BJ100-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK101<>0, IF(BK100<>\"n/a\", BK100-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL101<>0, IF(BL100<>\"n/a\", BL100-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM101<>0, IF(BM100<>\"n/a\", BM100-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN101<>0, IF(BN100<>\"n/a\", BN100-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO101<>0, IF(BO100<>\"n/a\", BO100-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP101<>0, IF(BP100<>\"n/a\", BP100-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ101<>0, IF(BQ100<>\"n/a\", BQ100-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR101<>0, IF(BR100<>\"n/a\", BR100-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS101<>0, IF(BS100<>\"n/a\", BS100-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT101<>0, IF(BT100<>\"n/a\", BT100-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU101<>0, IF(BU100<>\"n/a\", BU100-'RAB input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV101<>0, IF(BV100<>\"n/a\", BV100-'RAB input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW101<>0, IF(BW100<>\"n/a\", BW100-'RAB input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX101<>0, IF(BX100<>\"n/a\", BX100-'RAB input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY101<>0, IF(BY100<>\"n/a\", BY100-'RAB input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ101<>0, IF(BZ100<>\"n/a\", BZ100-'RAB input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA101<>0, IF(CA100<>\"n/a\", CA100-'RAB input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB101<>0, IF(CB100<>\"n/a\", CB100-'RAB input'!CC$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E99)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E99)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E99)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E99)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E99)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E99)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E99)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E99)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E99)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E99)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E99)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E99)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E99)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E99)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E99)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E99)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E99)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E99)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E99)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E99)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E99)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E99)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E99)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E99)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E99)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E99)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E99)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E99)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E99)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E99)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E99)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E99)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E99)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E99)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E99)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E99)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E99)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E99)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E99)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E99)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E99)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E99)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E99)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E99)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E99)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E99)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E99)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E99)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E99)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E99)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E99)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E99)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E99)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E99)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E99)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E99)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E99)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E99)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E99)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E99)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E99)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E99)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E99)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E99)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E99)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E99)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E99)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0},{"$f":"IF('RAB input'!BW$11=\"\", 0, INDEX('RAB input'!BU$401:BU$450,$E99)/'RAB input'!BV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BW$11, 2))/'RAB input'!BV$20-1))","v":0},{"$f":"IF('RAB input'!BX$11=\"\", 0, INDEX('RAB input'!BV$401:BV$450,$E99)/'RAB input'!BW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BX$11, 2))/'RAB input'!BW$20-1))","v":0},{"$f":"IF('RAB input'!BY$11=\"\", 0, INDEX('RAB input'!BW$401:BW$450,$E99)/'RAB input'!BX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BY$11, 2))/'RAB input'!BX$20-1))","v":0},{"$f":"IF('RAB input'!BZ$11=\"\", 0, INDEX('RAB input'!BX$401:BX$450,$E99)/'RAB input'!BY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BZ$11, 2))/'RAB input'!BY$20-1))","v":0},{"$f":"IF('RAB input'!CA$11=\"\", 0, INDEX('RAB input'!BY$401:BY$450,$E99)/'RAB input'!BZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CA$11, 2))/'RAB input'!BZ$20-1))","v":0},{"$f":"IF('RAB input'!CB$11=\"\", 0, INDEX('RAB input'!BZ$401:BZ$450,$E99)/'RAB input'!CA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CB$11, 2))/'RAB input'!CA$20-1))","v":0},{"$f":"IF('RAB input'!CC$11=\"\", 0, INDEX('RAB input'!CA$401:CA$450,$E99)/'RAB input'!CB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CC$11, 2))/'RAB input'!CB$20-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G103<>0, IF(G100<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E99)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H103<>0, IF(H100<>\"n/a\", H100-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I103<>0, IF(I100<>\"n/a\", I100-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J103<>0, IF(J100<>\"n/a\", J100-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K103<>0, IF(K100<>\"n/a\", K100-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L103<>0, IF(L100<>\"n/a\", L100-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M103<>0, IF(M100<>\"n/a\", M100-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N103<>0, IF(N100<>\"n/a\", N100-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O103<>0, IF(O100<>\"n/a\", O100-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P103<>0, IF(P100<>\"n/a\", P100-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q103<>0, IF(Q100<>\"n/a\", Q100-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R103<>0, IF(R100<>\"n/a\", R100-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S103<>0, IF(S100<>\"n/a\", S100-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T103<>0, IF(T100<>\"n/a\", T100-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U103<>0, IF(U100<>\"n/a\", U100-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V103<>0, IF(V100<>\"n/a\", V100-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W103<>0, IF(W100<>\"n/a\", W100-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X103<>0, IF(X100<>\"n/a\", X100-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y103<>0, IF(Y100<>\"n/a\", Y100-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z103<>0, IF(Z100<>\"n/a\", Z100-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA103<>0, IF(AA100<>\"n/a\", AA100-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB103<>0, IF(AB100<>\"n/a\", AB100-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC103<>0, IF(AC100<>\"n/a\", AC100-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD103<>0, IF(AD100<>\"n/a\", AD100-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE103<>0, IF(AE100<>\"n/a\", AE100-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF103<>0, IF(AF100<>\"n/a\", AF100-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG103<>0, IF(AG100<>\"n/a\", AG100-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH103<>0, IF(AH100<>\"n/a\", AH100-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI103<>0, IF(AI100<>\"n/a\", AI100-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ103<>0, IF(AJ100<>\"n/a\", AJ100-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK103<>0, IF(AK100<>\"n/a\", AK100-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL103<>0, IF(AL100<>\"n/a\", AL100-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM103<>0, IF(AM100<>\"n/a\", AM100-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN103<>0, IF(AN100<>\"n/a\", AN100-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO103<>0, IF(AO100<>\"n/a\", AO100-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP103<>0, IF(AP100<>\"n/a\", AP100-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ103<>0, IF(AQ100<>\"n/a\", AQ100-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR103<>0, IF(AR100<>\"n/a\", AR100-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS103<>0, IF(AS100<>\"n/a\", AS100-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT103<>0, IF(AT100<>\"n/a\", AT100-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU103<>0, IF(AU100<>\"n/a\", AU100-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV103<>0, IF(AV100<>\"n/a\", AV100-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW103<>0, IF(AW100<>\"n/a\", AW100-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX103<>0, IF(AX100<>\"n/a\", AX100-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY103<>0, IF(AY100<>\"n/a\", AY100-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ103<>0, IF(AZ100<>\"n/a\", AZ100-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA103<>0, IF(BA100<>\"n/a\", BA100-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB103<>0, IF(BB100<>\"n/a\", BB100-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC103<>0, IF(BC100<>\"n/a\", BC100-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD103<>0, IF(BD100<>\"n/a\", BD100-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE103<>0, IF(BE100<>\"n/a\", BE100-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF103<>0, IF(BF100<>\"n/a\", BF100-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG103<>0, IF(BG100<>\"n/a\", BG100-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH103<>0, IF(BH100<>\"n/a\", BH100-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI103<>0, IF(BI100<>\"n/a\", BI100-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ103<>0, IF(BJ100<>\"n/a\", BJ100-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK103<>0, IF(BK100<>\"n/a\", BK100-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL103<>0, IF(BL100<>\"n/a\", BL100-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM103<>0, IF(BM100<>\"n/a\", BM100-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN103<>0, IF(BN100<>\"n/a\", BN100-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO103<>0, IF(BO100<>\"n/a\", BO100-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP103<>0, IF(BP100<>\"n/a\", BP100-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ103<>0, IF(BQ100<>\"n/a\", BQ100-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR103<>0, IF(BR100<>\"n/a\", BR100-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS103<>0, IF(BS100<>\"n/a\", BS100-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT103<>0, IF(BT100<>\"n/a\", BT100-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU103<>0, IF(BU100<>\"n/a\", BU100-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BV103<>0, IF(BV100<>\"n/a\", BV100-'RAB input'!BW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BW103<>0, IF(BW100<>\"n/a\", BW100-'RAB input'!BX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BX103<>0, IF(BX100<>\"n/a\", BX100-'RAB input'!BY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BY103<>0, IF(BY100<>\"n/a\", BY100-'RAB input'!BZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BZ103<>0, IF(BZ100<>\"n/a\", BZ100-'RAB input'!CA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CA103<>0, IF(CA100<>\"n/a\", CA100-'RAB input'!CB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CB103<>0, IF(CB100<>\"n/a\", CB100-'RAB input'!CC$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$240:H$289, $E99)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$240:I$289, $E99)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$240:J$289, $E99)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$240:K$289, $E99)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$240:L$289, $E99)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$240:M$289, $E99)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$240:N$289, $E99)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$240:O$289, $E99)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$240:P$289, $E99)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$240:Q$289, $E99)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$240:R$289, $E99)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$240:S$289, $E99)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$240:T$289, $E99)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$240:U$289, $E99)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$240:V$289, $E99)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$240:W$289, $E99)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$240:X$289, $E99)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$240:Y$289, $E99)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$240:Z$289, $E99)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$240:AA$289, $E99)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$240:AB$289, $E99)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$240:AC$289, $E99)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$240:AD$289, $E99)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$240:AE$289, $E99)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$240:AF$289, $E99)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$240:AG$289, $E99)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$240:AH$289, $E99)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$240:AI$289, $E99)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$240:AJ$289, $E99)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$240:AK$289, $E99)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$240:AL$289, $E99)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$240:AM$289, $E99)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$240:AN$289, $E99)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$240:AO$289, $E99)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$240:AP$289, $E99)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$240:AQ$289, $E99)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$240:AR$289, $E99)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$240:AS$289, $E99)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$240:AT$289, $E99)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$240:AU$289, $E99)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$240:AV$289, $E99)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$240:AW$289, $E99)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$240:AX$289, $E99)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$240:AY$289, $E99)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$240:AZ$289, $E99)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$240:BA$289, $E99)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$240:BB$289, $E99)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$240:BC$289, $E99)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$240:BD$289, $E99)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$240:BE$289, $E99)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$240:BF$289, $E99)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$240:BG$289, $E99)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$240:BH$289, $E99)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$240:BI$289, $E99)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$240:BJ$289, $E99)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$240:BK$289, $E99)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$240:BL$289, $E99)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$240:BM$289, $E99)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$240:BN$289, $E99)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$240:BO$289, $E99)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$240:BP$289, $E99)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$240:BQ$289, $E99)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$240:BR$289, $E99)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$240:BS$289, $E99)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$240:BT$289, $E99)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$240:BU$289, $E99)/'RAB input'!BU$15","v":0},{"$f":"INDEX('RAB input'!BV$240:BV$289, $E99)/'RAB input'!BV$15","v":0},{"$f":"INDEX('RAB input'!BW$240:BW$289, $E99)/'RAB input'!BW$15","v":0},{"$f":"INDEX('RAB input'!BX$240:BX$289, $E99)/'RAB input'!BX$15","v":0},{"$f":"INDEX('RAB input'!BY$240:BY$289, $E99)/'RAB input'!BY$15","v":0},{"$f":"INDEX('RAB input'!BZ$240:BZ$289, $E99)/'RAB input'!BZ$15","v":0},{"$f":"INDEX('RAB input'!CA$240:CA$289, $E99)/'RAB input'!CA$15","v":0},{"$f":"INDEX('RAB input'!CB$240:CB$289, $E99)/'RAB input'!CB$15","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$294:H$343, $E99)","v":0},{"$f":"INDEX('RAB input'!I$294:I$343, $E99)","v":0},{"$f":"INDEX('RAB input'!J$294:J$343, $E99)","v":0},{"$f":"INDEX('RAB input'!K$294:K$343, $E99)","v":0},{"$f":"INDEX('RAB input'!L$294:L$343, $E99)","v":0},{"$f":"INDEX('RAB input'!M$294:M$343, $E99)","v":0},{"$f":"INDEX('RAB input'!N$294:N$343, $E99)","v":0},{"$f":"INDEX('RAB input'!O$294:O$343, $E99)","v":0},{"$f":"INDEX('RAB input'!P$294:P$343, $E99)","v":0},{"$f":"INDEX('RAB input'!Q$294:Q$343, $E99)","v":0},{"$f":"INDEX('RAB input'!R$294:R$343, $E99)","v":0},{"$f":"INDEX('RAB input'!S$294:S$343, $E99)","v":0},{"$f":"INDEX('RAB input'!T$294:T$343, $E99)","v":0},{"$f":"INDEX('RAB input'!U$294:U$343, $E99)","v":0},{"$f":"INDEX('RAB input'!V$294:V$343, $E99)","v":0},{"$f":"INDEX('RAB input'!W$294:W$343, $E99)","v":0},{"$f":"INDEX('RAB input'!X$294:X$343, $E99)","v":0},{"$f":"INDEX('RAB input'!Y$294:Y$343, $E99)","v":0},{"$f":"INDEX('RAB input'!Z$294:Z$343, $E99)","v":0},{"$f":"INDEX('RAB input'!AA$294:AA$343, $E99)","v":0},{"$f":"INDEX('RAB input'!AB$294:AB$343, $E99)","v":0},{"$f":"INDEX('RAB input'!AC$294:AC$343, $E99)","v":0},{"$f":"INDEX('RAB input'!AD$294:AD$343, $E99)","v":0},{"$f":"INDEX('RAB input'!AE$294:AE$343, $E99)","v":0},{"$f":"INDEX('RAB input'!AF$294:AF$343, $E99)","v":0},{"$f":"INDEX('RAB input'!AG$294:AG$343, $E99)","v":0},{"$f":"INDEX('RAB input'!AH$294:AH$343, $E99)","v":0},{"$f":"INDEX('RAB input'!AI$294:AI$343, $E99)","v":0},{"$f":"INDEX('RAB input'!AJ$294:AJ$343, $E99)","v":0},{"$f":"INDEX('RAB input'!AK$294:AK$343, $E99)","v":0},{"$f":"INDEX('RAB input'!AL$294:AL$343, $E99)","v":0},{"$f":"INDEX('RAB input'!AM$294:AM$343, $E99)","v":0},{"$f":"INDEX('RAB input'!AN$294:AN$343, $E99)","v":0},{"$f":"INDEX('RAB input'!AO$294:AO$343, $E99)","v":0},{"$f":"INDEX('RAB input'!AP$294:AP$343, $E99)","v":0},{"$f":"INDEX('RAB input'!AQ$294:AQ$343, $E99)","v":0},{"$f":"INDEX('RAB input'!AR$294:AR$343, $E99)","v":0},{"$f":"INDEX('RAB input'!AS$294:AS$343, $E99)","v":0},{"$f":"INDEX('RAB input'!AT$294:AT$343, $E99)","v":0},{"$f":"INDEX('RAB input'!AU$294:AU$343, $E99)","v":0},{"$f":"INDEX('RAB input'!AV$294:AV$343, $E99)","v":0},{"$f":"INDEX('RAB input'!AW$294:AW$343, $E99)","v":0},{"$f":"INDEX('RAB input'!AX$294:AX$343, $E99)","v":0},{"$f":"INDEX('RAB input'!AY$294:AY$343, $E99)","v":0},{"$f":"INDEX('RAB input'!AZ$294:AZ$343, $E99)","v":0},{"$f":"INDEX('RAB input'!BA$294:BA$343, $E99)","v":0},{"$f":"INDEX('RAB input'!BB$294:BB$343, $E99)","v":0},{"$f":"INDEX('RAB input'!BC$294:BC$343, $E99)","v":0},{"$f":"INDEX('RAB input'!BD$294:BD$343, $E99)","v":0},{"$f":"INDEX('RAB input'!BE$294:BE$343, $E99)","v":0},{"$f":"INDEX('RAB input'!BF$294:BF$343, $E99)","v":0},{"$f":"INDEX('RAB input'!BG$294:BG$343, $E99)","v":0},{"$f":"INDEX('RAB input'!BH$294:BH$343, $E99)","v":0},{"$f":"INDEX('RAB input'!BI$294:BI$343, $E99)","v":0},{"$f":"INDEX('RAB input'!BJ$294:BJ$343, $E99)","v":0},{"$f":"INDEX('RAB input'!BK$294:BK$343, $E99)","v":0},{"$f":"INDEX('RAB input'!BL$294:BL$343, $E99)","v":0},{"$f":"INDEX('RAB input'!BM$294:BM$343, $E99)","v":0},{"$f":"INDEX('RAB input'!BN$294:BN$343, $E99)","v":0},{"$f":"INDEX('RAB input'!BO$294:BO$343, $E99)","v":0},{"$f":"INDEX('RAB input'!BP$294:BP$343, $E99)","v":0},{"$f":"INDEX('RAB input'!BQ$294:BQ$343, $E99)","v":0},{"$f":"INDEX('RAB input'!BR$294:BR$343, $E99)","v":0},{"$f":"INDEX('RAB input'!BS$294:BS$343, $E99)","v":0},{"$f":"INDEX('RAB input'!BT$294:BT$343, $E99)","v":0},{"$f":"INDEX('RAB input'!BU$294:BU$343, $E99)","v":0},{"$f":"INDEX('RAB input'!BV$294:BV$343, $E99)","v":0},{"$f":"INDEX('RAB input'!BW$294:BW$343, $E99)","v":0},{"$f":"INDEX('RAB input'!BX$294:BX$343, $E99)","v":0},{"$f":"INDEX('RAB input'!BY$294:BY$343, $E99)","v":0},{"$f":"INDEX('RAB input'!BZ$294:BZ$343, $E99)","v":0},{"$f":"INDEX('RAB input'!CA$294:CA$343, $E99)","v":0},{"$f":"INDEX('RAB input'!CB$294:CB$343, $E99)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>H$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:G109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>I$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:H109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>J$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:I109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>K$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:J109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>L$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:K109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>M$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:L109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>N$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:M109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>O$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:N109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>P$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:O109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>Q$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:P109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>R$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:Q109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>S$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:R109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>T$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:S109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>U$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:T109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>V$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:U109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>W$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:V109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>X$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:W109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>Y$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:X109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>Z$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:Y109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AA$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:Z109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AB$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AA109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AC$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AB109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AD$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AC109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AE$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AD109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AF$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AE109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AG$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AF109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AH$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AG109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AI$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AH109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AJ$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AI109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AK$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AJ109))))","v":1.3223716244263586},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AL$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AK109))))","v":1.1141849894106386},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AM$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AL109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AN$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AM109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AO$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AN109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AP$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AO109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AQ$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AP109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AR$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AQ109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AS$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AR109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AT$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AS109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AU$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AT109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AV$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AU109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AW$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AV109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AX$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AW109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AY$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AX109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AZ$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AY109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BA$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AZ109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BB$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BA109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BC$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BB109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BD$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BC109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BE$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BD109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BF$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BE109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BG$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BF109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BH$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BG109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BI$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BH109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BJ$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BI109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BK$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BJ109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BL$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BK109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BM$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BL109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BN$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BM109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BO$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BN109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BP$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BO109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BQ$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BP109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BR$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BQ109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BS$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BR109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BT$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BS109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BU$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BT109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BV$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BU109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BW$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BV109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BX$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BW109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BY$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BX109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BZ$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BY109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>CA$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BZ109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>CB$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:CA109))))","v":0}]
[null,null,null,null,{"$f":"E109+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E110)","v":"Depreciation of net capex 2012-13"},null,null,{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>I$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:H110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>J$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:I110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>K$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:J110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>L$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:K110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>M$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:L110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>N$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:M110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>O$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:N110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>P$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:O110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>Q$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:P110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>R$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:Q110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>S$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:R110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>T$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:S110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>U$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:T110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>V$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:U110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>W$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:V110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>X$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:W110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>Y$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:X110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>Z$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:Y110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AA$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:Z110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AB$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AA110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AC$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AB110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AD$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AC110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AE$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AD110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AF$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AE110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AG$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AF110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AH$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AG110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AI$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AH110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AJ$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AI110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AK$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AJ110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AL$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AK110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AM$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AL110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AN$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AM110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AO$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AN110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AP$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AO110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AQ$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AP110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AR$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AQ110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AS$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AR110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AT$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AS110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AU$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AT110))))","v":5.2395926585915922E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AV$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AU110))))","v":5.2395926585914854E-2},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AW$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AV110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AX$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AW110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AY$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AX110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AZ$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AY110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BA$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AZ110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BB$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BA110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BC$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BB110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BD$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BC110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BE$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BD110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BF$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BE110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BG$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BF110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BH$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BG110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BI$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BH110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BJ$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BI110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BK$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BJ110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BL$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BK110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BM$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BL110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BN$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BM110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BO$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BN110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BP$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BO110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BQ$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BP110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BR$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BQ110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BS$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BR110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BT$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BS110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BU$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BT110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BV$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BU110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BW$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BV110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BX$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BW110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BY$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BX110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BZ$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BY110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>CA$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BZ110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>CB$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:CA110))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E111)","v":"Depreciation of net capex 2013-14"},null,null,null,{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>J$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:I111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>K$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:J111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>L$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:K111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>M$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:L111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>N$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:M111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>O$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:N111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>P$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:O111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>Q$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:P111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>R$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:Q111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>S$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:R111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>T$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:S111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>U$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:T111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>V$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:U111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>W$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:V111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>X$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:W111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>Y$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:X111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>Z$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:Y111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AA$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:Z111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AB$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AA111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AC$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AB111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AD$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AC111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AE$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AD111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AF$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AE111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AG$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AF111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AH$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AG111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AI$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AH111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AJ$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AI111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AK$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AJ111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AL$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AK111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AM$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AL111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AN$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AM111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AO$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AN111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AP$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AO111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AQ$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AP111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AR$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AQ111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AS$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AR111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AT$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AS111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AU$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AT111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AV$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AU111))))","v":0.1243162308580493},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AW$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AV111))))","v":0.12431623085804677},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AX$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AW111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AY$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AX111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AZ$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AY111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BA$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AZ111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BB$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BA111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BC$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BB111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BD$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BC111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BE$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BD111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BF$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BE111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BG$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BF111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BH$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BG111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BI$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BH111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BJ$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BI111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BK$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BJ111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BL$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BK111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BM$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BL111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BN$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BM111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BO$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BN111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BP$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BO111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BQ$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BP111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BR$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BQ111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BS$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BR111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BT$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BS111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BU$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BT111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BV$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BU111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BW$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BV111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BX$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BW111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BY$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BX111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BZ$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BY111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>CA$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BZ111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>CB$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:CA111))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E112)","v":"Depreciation of net capex 2014-15"},null,null,null,null,{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>K$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:J112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>L$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:K112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>M$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:L112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>N$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:M112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>O$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:N112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>P$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:O112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>Q$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:P112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>R$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:Q112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>S$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:R112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>T$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:S112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>U$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:T112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>V$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:U112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>W$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:V112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>X$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:W112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>Y$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:X112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>Z$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:Y112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AA$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:Z112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AB$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AA112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AC$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AB112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AD$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AC112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AE$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AD112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AF$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AE112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AG$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AF112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AH$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AG112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AI$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AH112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AJ$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AI112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AK$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AJ112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AL$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AK112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AM$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AL112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AN$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AM112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AO$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AN112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AP$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AO112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AQ$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AP112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AR$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AQ112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AS$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AR112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AT$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AS112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AU$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AT112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AV$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AU112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AW$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AV112))))","v":1.8656024119961236E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AX$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AW112))))","v":1.8656024119960812E-2},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AY$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AX112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AZ$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AY112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BA$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AZ112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BB$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BA112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BC$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BB112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BD$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BC112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BE$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BD112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BF$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BE112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BG$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BF112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BH$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BG112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BI$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BH112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BJ$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BI112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BK$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BJ112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BL$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BK112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BM$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BL112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BN$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BM112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BO$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BN112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BP$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BO112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BQ$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BP112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BR$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BQ112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BS$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BR112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BT$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BS112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BU$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BT112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BV$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BU112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BW$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BV112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BX$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BW112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BY$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BX112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BZ$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BY112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>CA$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BZ112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>CB$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:CA112))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E113)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>L$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:K113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>M$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:L113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>N$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:M113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>O$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:N113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>P$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:O113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>Q$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:P113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>R$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:Q113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>S$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:R113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>T$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:S113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>U$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:T113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>V$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:U113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>W$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:V113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>X$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:W113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>Y$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:X113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>Z$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:Y113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AA$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:Z113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AB$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AA113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AC$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AB113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AD$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AC113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AE$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AD113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AF$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AE113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AG$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AF113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AH$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AG113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AI$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AH113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AJ$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AI113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AK$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AJ113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AL$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AK113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AM$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AL113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AN$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AM113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AO$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AN113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AP$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AO113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AQ$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AP113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AR$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AQ113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AS$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AR113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AT$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AS113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AU$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AT113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AV$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AU113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AW$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AV113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AX$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AW113))))","v":9.0565083685206618E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AY$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AX113))))","v":9.0565083685207881E-2},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AZ$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AY113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BA$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AZ113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BB$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BA113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BC$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BB113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BD$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BC113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BE$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BD113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BF$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BE113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BG$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BF113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BH$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BG113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BI$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BH113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BJ$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BI113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BK$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BJ113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BL$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BK113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BM$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BL113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BN$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BM113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BO$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BN113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BP$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BO113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BQ$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BP113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BR$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BQ113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BS$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BR113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BT$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BS113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BU$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BT113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BV$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BU113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BW$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BV113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BX$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BW113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BY$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BX113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BZ$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BY113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>CA$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BZ113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>CB$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:CA113))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E114)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>M$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:L114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>N$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:M114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>O$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:N114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>P$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:O114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>Q$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:P114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>R$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:Q114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>S$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:R114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>T$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:S114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>U$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:T114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>V$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:U114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>W$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:V114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>X$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:W114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>Y$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:X114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>Z$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:Y114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AA$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:Z114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AB$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AA114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AC$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AB114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AD$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AC114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AE$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AD114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AF$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AE114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AG$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AF114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AH$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AG114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AI$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AH114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AJ$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AI114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AK$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AJ114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AL$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AK114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AM$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AL114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AN$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AM114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AO$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AN114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AP$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AO114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AQ$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AP114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AR$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AQ114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AS$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AR114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AT$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AS114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AU$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AT114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AV$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AU114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AW$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AV114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AX$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AW114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AY$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AX114))))","v":3.4195969477834855E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AZ$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AY114))))","v":3.4195969477834209E-2},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BA$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AZ114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BB$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BA114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BC$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BB114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BD$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BC114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BE$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BD114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BF$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BE114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BG$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BF114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BH$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BG114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BI$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BH114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BJ$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BI114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BK$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BJ114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BL$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BK114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BM$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BL114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BN$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BM114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BO$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BN114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BP$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BO114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BQ$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BP114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BR$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BQ114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BS$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BR114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BT$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BS114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BU$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BT114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BV$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BU114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BW$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BV114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BX$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BW114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BY$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BX114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BZ$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BY114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>CA$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BZ114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>CB$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:CA114))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E115)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>N$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:M115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>O$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:N115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>P$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:O115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>Q$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:P115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>R$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:Q115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>S$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:R115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>T$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:S115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>U$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:T115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>V$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:U115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>W$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:V115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>X$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:W115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>Y$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:X115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>Z$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:Y115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AA$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:Z115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AB$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AA115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AC$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AB115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AD$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AC115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AE$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AD115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AF$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AE115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AG$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AF115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AH$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AG115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AI$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AH115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AJ$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AI115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AK$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AJ115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AL$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AK115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AM$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AL115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AN$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AM115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AO$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AN115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AP$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AO115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AQ$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AP115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AR$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AQ115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AS$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AR115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AT$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AS115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AU$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AT115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AV$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AU115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AW$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AV115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AX$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AW115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AY$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AX115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AZ$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AY115))))","v":4.292360580826516E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BA$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AZ115))))","v":4.2923605808265153E-2},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BB$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BA115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BC$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BB115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BD$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BC115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BE$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BD115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BF$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BE115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BG$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BF115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BH$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BG115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BI$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BH115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BJ$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BI115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BK$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BJ115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BL$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BK115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BM$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BL115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BN$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BM115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BO$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BN115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BP$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BO115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BQ$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BP115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BR$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BQ115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BS$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BR115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BT$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BS115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BU$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BT115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BV$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BU115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BW$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BV115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BX$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BW115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BY$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BX115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BZ$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BY115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>CA$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BZ115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>CB$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:CA115))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E116)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>O$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:N116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>P$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:O116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>Q$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:P116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>R$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:Q116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>S$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:R116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>T$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:S116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>U$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:T116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>V$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:U116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>W$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:V116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>X$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:W116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>Y$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:X116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>Z$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:Y116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AA$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:Z116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AB$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AA116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AC$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AB116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AD$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AC116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AE$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AD116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AF$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AE116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AG$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AF116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AH$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AG116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AI$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AH116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AJ$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AI116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AK$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AJ116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AL$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AK116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AM$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AL116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AN$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AM116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AO$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AN116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AP$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AO116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AQ$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AP116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AR$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AQ116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AS$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AR116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AT$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AS116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AU$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AT116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AV$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AU116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AW$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AV116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AX$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AW116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AY$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AX116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AZ$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AY116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BA$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AZ116))))","v":1.0393249208377686E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BB$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BA116))))","v":1.0393249208377683E-3},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BC$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BB116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BD$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BC116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BE$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BD116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BF$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BE116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BG$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BF116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BH$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BG116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BI$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BH116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BJ$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BI116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BK$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BJ116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BL$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BK116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BM$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BL116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BN$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BM116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BO$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BN116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BP$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BO116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BQ$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BP116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BR$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BQ116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BS$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BR116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BT$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BS116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BU$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BT116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BV$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BU116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BW$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BV116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BX$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BW116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BY$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BX116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BZ$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BY116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>CA$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BZ116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>CB$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:CA116))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E117)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>P$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:O117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>Q$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:P117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>R$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:Q117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>S$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:R117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>T$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:S117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>U$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:T117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>V$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:U117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>W$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:V117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>X$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:W117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>Y$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:X117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>Z$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:Y117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>AA$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:Z117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>AB$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:AA117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>AC$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:AB117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>AD$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:AC117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>AE$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:AD117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>AF$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:AE117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>AG$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:AF117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>AH$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:AG117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>AI$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:AH117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>AJ$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:AI117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>AK$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:AJ117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>AL$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:AK117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>AM$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:AL117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>AN$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:AM117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>AO$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:AN117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>AP$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:AO117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>AQ$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:AP117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>AR$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:AQ117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>AS$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:AR117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>AT$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:AS117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>AU$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:AT117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>AV$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:AU117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>AW$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:AV117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>AX$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:AW117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>AY$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:AX117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>AZ$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:AY117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>BA$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:AZ117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>BB$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:BA117))))","v":4.357042005806807E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>BC$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:BB117))))","v":4.3570420058069104E-2},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>BD$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:BC117))))","v":0},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>BE$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:BD117))))","v":0},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>BF$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:BE117))))","v":0},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>BG$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:BF117))))","v":0},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>BH$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:BG117))))","v":0},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>BI$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:BH117))))","v":0},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>BJ$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:BI117))))","v":0},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>BK$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:BJ117))))","v":0},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>BL$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:BK117))))","v":0},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>BM$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:BL117))))","v":0},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>BN$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:BM117))))","v":0},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>BO$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:BN117))))","v":0},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>BP$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:BO117))))","v":0},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>BQ$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:BP117))))","v":0},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>BR$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:BQ117))))","v":0},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>BS$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:BR117))))","v":0},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>BT$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:BS117))))","v":0},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>BU$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:BT117))))","v":0},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>BV$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:BU117))))","v":0},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>BW$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:BV117))))","v":0},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>BX$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:BW117))))","v":0},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>BY$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:BX117))))","v":0},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>BZ$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:BY117))))","v":0},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>CA$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:BZ117))))","v":0},{"$f":"IF(OFFSET($G108, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G108,-$E117,$E117)+$E117>CB$5,IFERROR((OFFSET($G107,-$E117,$E117)/(OFFSET($G108,-$E117,$E117))),0),(OFFSET($G107,-$E117,$E117)-SUM($G117:CA117))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E118)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>Q$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:P118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>R$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:Q118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>S$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:R118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>T$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:S118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>U$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:T118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>V$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:U118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>W$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:V118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>X$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:W118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>Y$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:X118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>Z$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:Y118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>AA$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:Z118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>AB$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:AA118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>AC$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:AB118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>AD$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:AC118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>AE$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:AD118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>AF$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:AE118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>AG$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:AF118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>AH$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:AG118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>AI$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:AH118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>AJ$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:AI118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>AK$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:AJ118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>AL$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:AK118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>AM$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:AL118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>AN$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:AM118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>AO$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:AN118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>AP$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:AO118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>AQ$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:AP118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>AR$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:AQ118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>AS$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:AR118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>AT$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:AS118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>AU$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:AT118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>AV$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:AU118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>AW$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:AV118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>AX$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:AW118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>AY$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:AX118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>AZ$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:AY118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>BA$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:AZ118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>BB$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:BA118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>BC$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:BB118))))","v":4.8919116867720006E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>BD$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:BC118))))","v":4.8919116867718548E-2},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>BE$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:BD118))))","v":0},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>BF$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:BE118))))","v":0},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>BG$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:BF118))))","v":0},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>BH$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:BG118))))","v":0},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>BI$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:BH118))))","v":0},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>BJ$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:BI118))))","v":0},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>BK$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:BJ118))))","v":0},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>BL$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:BK118))))","v":0},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>BM$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:BL118))))","v":0},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>BN$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:BM118))))","v":0},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>BO$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:BN118))))","v":0},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>BP$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:BO118))))","v":0},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>BQ$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:BP118))))","v":0},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>BR$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:BQ118))))","v":0},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>BS$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:BR118))))","v":0},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>BT$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:BS118))))","v":0},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>BU$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:BT118))))","v":0},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>BV$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:BU118))))","v":0},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>BW$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:BV118))))","v":0},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>BX$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:BW118))))","v":0},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>BY$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:BX118))))","v":0},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>BZ$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:BY118))))","v":0},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>CA$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:BZ118))))","v":0},{"$f":"IF(OFFSET($G109, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G109,-$E118,$E118)+$E118>CB$5,IFERROR((OFFSET($G108,-$E118,$E118)/(OFFSET($G109,-$E118,$E118))),0),(OFFSET($G108,-$E118,$E118)-SUM($G118:CA118))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E119)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>R$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:Q119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>S$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:R119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>T$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:S119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>U$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:T119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>V$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:U119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>W$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:V119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>X$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:W119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>Y$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:X119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>Z$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:Y119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>AA$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:Z119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>AB$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:AA119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>AC$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:AB119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>AD$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:AC119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>AE$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:AD119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>AF$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:AE119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>AG$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:AF119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>AH$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:AG119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>AI$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:AH119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>AJ$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:AI119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>AK$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:AJ119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>AL$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:AK119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>AM$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:AL119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>AN$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:AM119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>AO$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:AN119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>AP$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:AO119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>AQ$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:AP119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>AR$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:AQ119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>AS$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:AR119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>AT$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:AS119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>AU$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:AT119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>AV$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:AU119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>AW$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:AV119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>AX$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:AW119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>AY$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:AX119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>AZ$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:AY119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>BA$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:AZ119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>BB$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:BA119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>BC$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:BB119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>BD$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:BC119))))","v":1.0738153190007585E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>BE$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:BD119))))","v":1.0738153190007427E-2},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>BF$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:BE119))))","v":0},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>BG$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:BF119))))","v":0},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>BH$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:BG119))))","v":0},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>BI$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:BH119))))","v":0},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>BJ$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:BI119))))","v":0},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>BK$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:BJ119))))","v":0},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>BL$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:BK119))))","v":0},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>BM$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:BL119))))","v":0},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>BN$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:BM119))))","v":0},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>BO$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:BN119))))","v":0},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>BP$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:BO119))))","v":0},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>BQ$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:BP119))))","v":0},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>BR$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:BQ119))))","v":0},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>BS$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:BR119))))","v":0},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>BT$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:BS119))))","v":0},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>BU$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:BT119))))","v":0},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>BV$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:BU119))))","v":0},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>BW$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:BV119))))","v":0},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>BX$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:BW119))))","v":0},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>BY$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:BX119))))","v":0},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>BZ$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:BY119))))","v":0},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>CA$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:BZ119))))","v":0},{"$f":"IF(OFFSET($G110, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G110,-$E119,$E119)+$E119>CB$5,IFERROR((OFFSET($G109,-$E119,$E119)/(OFFSET($G110,-$E119,$E119))),0),(OFFSET($G109,-$E119,$E119)-SUM($G119:CA119))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E120)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>S$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:R120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>T$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:S120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>U$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:T120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>V$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:U120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>W$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:V120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>X$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:W120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>Y$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:X120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>Z$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:Y120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>AA$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:Z120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>AB$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:AA120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>AC$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:AB120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>AD$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:AC120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>AE$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:AD120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>AF$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:AE120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>AG$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:AF120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>AH$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:AG120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>AI$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:AH120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>AJ$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:AI120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>AK$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:AJ120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>AL$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:AK120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>AM$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:AL120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>AN$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:AM120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>AO$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:AN120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>AP$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:AO120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>AQ$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:AP120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>AR$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:AQ120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>AS$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:AR120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>AT$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:AS120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>AU$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:AT120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>AV$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:AU120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>AW$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:AV120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>AX$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:AW120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>AY$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:AX120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>AZ$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:AY120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>BA$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:AZ120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>BB$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:BA120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>BC$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:BB120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>BD$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:BC120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>BE$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:BD120))))","v":2.0965271227009396E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>BF$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:BE120))))","v":2.0965271227009752E-3},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>BG$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:BF120))))","v":0},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>BH$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:BG120))))","v":0},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>BI$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:BH120))))","v":0},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>BJ$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:BI120))))","v":0},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>BK$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:BJ120))))","v":0},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>BL$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:BK120))))","v":0},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>BM$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:BL120))))","v":0},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>BN$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:BM120))))","v":0},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>BO$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:BN120))))","v":0},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>BP$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:BO120))))","v":0},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>BQ$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:BP120))))","v":0},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>BR$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:BQ120))))","v":0},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>BS$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:BR120))))","v":0},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>BT$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:BS120))))","v":0},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>BU$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:BT120))))","v":0},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>BV$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:BU120))))","v":0},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>BW$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:BV120))))","v":0},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>BX$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:BW120))))","v":0},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>BY$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:BX120))))","v":0},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>BZ$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:BY120))))","v":0},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>CA$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:BZ120))))","v":0},{"$f":"IF(OFFSET($G111, -$E120, $E120)=\"n/a\",0,IF(OFFSET($G111,-$E120,$E120)+$E120>CB$5,IFERROR((OFFSET($G110,-$E120,$E120)/(OFFSET($G111,-$E120,$E120))),0),(OFFSET($G110,-$E120,$E120)-SUM($G120:CA120))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E121)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>T$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:S121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>U$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:T121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>V$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:U121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>W$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:V121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>X$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:W121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>Y$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:X121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>Z$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:Y121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AA$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:Z121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AB$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AA121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AC$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AB121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AD$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AC121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AE$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AD121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AF$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AE121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AG$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AF121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AH$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AG121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AI$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AH121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AJ$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AI121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AK$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AJ121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AL$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AK121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AM$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AL121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AN$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AM121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AO$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AN121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AP$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AO121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AQ$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AP121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AR$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AQ121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AS$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AR121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AT$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AS121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AU$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AT121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AV$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AU121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AW$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AV121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AX$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AW121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AY$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AX121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>AZ$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AY121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BA$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:AZ121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BB$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BA121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BC$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BB121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BD$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BC121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BE$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BD121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BF$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BE121))))","v":4.1076104464905696E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BG$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BF121))))","v":4.1076104464905505E-3},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BH$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BG121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BI$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BH121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BJ$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BI121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BK$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BJ121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BL$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BK121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BM$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BL121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BN$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BM121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BO$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BN121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BP$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BO121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BQ$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BP121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BR$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BQ121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BS$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BR121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BT$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BS121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BU$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BT121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BV$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BU121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BW$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BV121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BX$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BW121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BY$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BX121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>BZ$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BY121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>CA$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:BZ121))))","v":0},{"$f":"IF(OFFSET($G112, -$E121, $E121)=\"n/a\",0,IF(OFFSET($G112,-$E121,$E121)+$E121>CB$5,IFERROR((OFFSET($G111,-$E121,$E121)/(OFFSET($G112,-$E121,$E121))),0),(OFFSET($G111,-$E121,$E121)-SUM($G121:CA121))))","v":0}]
[]
[]
[null,null,null,null,{"$f":"E114","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E123)","v":"Depreciation of t-1 and t-2 adjustment 2011-12"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=M$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:L124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:L124)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:L124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=N$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:M124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:M124)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:M124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=O$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:N124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:N124)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:N124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=P$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:O124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:O124)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:O124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=Q$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:P124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:P124)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:P124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=R$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:Q124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:Q124)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:Q124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=S$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:R124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:R124)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:R124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=T$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:S124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:S124)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:S124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=U$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:T124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:T124)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:T124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=V$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:U124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:U124)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:U124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=W$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:V124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:V124)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:V124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=X$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:W124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:W124)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:W124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=Y$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:X124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:X124)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:X124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=Z$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:Y124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:Y124)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:Y124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=AA$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:Z124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:Z124)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:Z124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=AB$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:AA124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:AA124)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:AA124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=AC$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:AB124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:AB124)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:AB124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=AD$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:AC124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:AC124)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:AC124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=AE$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:AD124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:AD124)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:AD124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=AF$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:AE124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:AE124)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:AE124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=AG$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:AF124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:AF124)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:AF124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=AH$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:AG124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:AG124)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:AG124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=AI$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:AH124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:AH124)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:AH124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=AJ$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:AI124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:AI124)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:AI124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=AK$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:AJ124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:AJ124)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:AJ124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=AL$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:AK124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:AK124)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:AK124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=AM$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:AL124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:AL124)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:AL124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=AN$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:AM124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:AM124)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:AM124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=AO$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:AN124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:AN124)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:AN124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=AP$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:AO124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:AO124)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:AO124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=AQ$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:AP124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:AP124)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:AP124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=AR$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:AQ124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:AQ124)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:AQ124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=AS$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:AR124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:AR124)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:AR124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=AT$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:AS124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:AS124)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:AS124)))))), 0)","v":-0.15214421945961018},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=AU$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:AT124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:AT124)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:AT124)))))), 0)","v":-0.15214421945960765},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=AV$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:AU124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:AU124)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:AU124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=AW$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:AV124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:AV124)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:AV124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=AX$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:AW124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:AW124)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:AW124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=AY$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:AX124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:AX124)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:AX124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=AZ$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:AY124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:AY124)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:AY124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=BA$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:AZ124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:AZ124)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:AZ124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=BB$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:BA124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:BA124)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:BA124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=BC$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:BB124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:BB124)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:BB124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=BD$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:BC124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:BC124)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:BC124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=BE$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:BD124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:BD124)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:BD124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=BF$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:BE124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:BE124)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:BE124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=BG$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:BF124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:BF124)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:BF124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=BH$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:BG124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:BG124)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:BG124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=BI$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:BH124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:BH124)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:BH124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=BJ$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:BI124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:BI124)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:BI124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=BK$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:BJ124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:BJ124)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:BJ124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=BL$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:BK124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:BK124)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:BK124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=BM$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:BL124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:BL124)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:BL124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=BN$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:BM124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:BM124)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:BM124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=BO$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:BN124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:BN124)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:BN124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=BP$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:BO124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:BO124)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:BO124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=BQ$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:BP124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:BP124)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:BP124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=BR$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:BQ124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:BQ124)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:BQ124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=BS$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:BR124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:BR124)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:BR124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=BT$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:BS124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:BS124)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:BS124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=BU$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:BT124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:BT124)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:BT124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=BV$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:BU124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:BU124)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:BU124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=BW$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:BV124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:BV124)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:BV124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=BX$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:BW124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:BW124)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:BW124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=BY$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:BX124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:BX124)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:BX124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=BZ$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:BY124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:BY124)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:BY124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=CA$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:BZ124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:BZ124)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:BZ124)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E123)+$E109>=CB$5, 0,\nIF(AND(OFFSET($G101, -$E109, $E123)<>0, OFFSET($G103, -$E109, $E123)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)-SUM($G124:CA124)),\nIF(AND(OFFSET($G101, -$E109, $E123)=0, OFFSET($G103, -$E109, $E123)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G104, -$E109, $E123)+$E123, IFERROR(OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G103, -$E109, $E123)-SUM($G124:CA124)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E123)<OFFSET($G102, -$E109, $E123)+$E123, IFERROR(OFFSET($G101, -$E109, $E123)/OFFSET($G102, -$E109, $E123)+OFFSET($G103, -$E109, $E123)/OFFSET($G104, -$E109, $E123), 0), OFFSET($G101, -$E109, $E123)+OFFSET($G103, -$E109, $E123)-SUM($G124:CA124)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E124+2","v":7},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E124)","v":"Depreciation of t-1 and t-2 adjustment 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=O$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:N125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:N125)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:N125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=P$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:O125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:O125)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:O125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=Q$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:P125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:P125)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:P125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=R$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:Q125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:Q125)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:Q125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=S$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:R125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:R125)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:R125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=T$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:S125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:S125)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:S125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=U$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:T125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:T125)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:T125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=V$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:U125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:U125)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:U125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=W$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:V125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:V125)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:V125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=X$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:W125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:W125)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:W125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=Y$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:X125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:X125)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:X125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=Z$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:Y125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:Y125)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:Y125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=AA$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:Z125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:Z125)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:Z125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=AB$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:AA125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:AA125)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:AA125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=AC$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:AB125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:AB125)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:AB125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=AD$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:AC125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:AC125)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:AC125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=AE$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:AD125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:AD125)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:AD125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=AF$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:AE125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:AE125)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:AE125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=AG$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:AF125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:AF125)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:AF125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=AH$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:AG125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:AG125)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:AG125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=AI$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:AH125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:AH125)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:AH125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=AJ$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:AI125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:AI125)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:AI125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=AK$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:AJ125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:AJ125)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:AJ125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=AL$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:AK125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:AK125)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:AK125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=AM$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:AL125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:AL125)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:AL125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=AN$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:AM125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:AM125)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:AM125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=AO$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:AN125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:AN125)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:AN125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=AP$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:AO125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:AO125)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:AO125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=AQ$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:AP125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:AP125)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:AP125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=AR$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:AQ125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:AQ125)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:AQ125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=AS$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:AR125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:AR125)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:AR125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=AT$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:AS125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:AS125)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:AS125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=AU$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:AT125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:AT125)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:AT125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=AV$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:AU125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:AU125)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:AU125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=AW$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:AV125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:AV125)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:AV125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=AX$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:AW125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:AW125)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:AW125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=AY$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:AX125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:AX125)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:AX125)))))), 0)","v":2.2575704922713972E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=AZ$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:AY125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:AY125)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:AY125)))))), 0)","v":2.2575704922714601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=BA$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:AZ125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:AZ125)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:AZ125)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=BB$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:BA125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:BA125)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:BA125)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=BC$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:BB125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:BB125)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:BB125)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=BD$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:BC125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:BC125)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:BC125)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=BE$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:BD125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:BD125)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:BD125)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=BF$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:BE125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:BE125)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:BE125)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=BG$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:BF125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:BF125)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:BF125)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=BH$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:BG125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:BG125)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:BG125)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=BI$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:BH125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:BH125)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:BH125)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=BJ$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:BI125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:BI125)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:BI125)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=BK$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:BJ125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:BJ125)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:BJ125)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=BL$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:BK125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:BK125)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:BK125)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=BM$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:BL125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:BL125)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:BL125)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=BN$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:BM125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:BM125)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:BM125)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=BO$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:BN125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:BN125)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:BN125)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=BP$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:BO125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:BO125)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:BO125)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=BQ$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:BP125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:BP125)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:BP125)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=BR$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:BQ125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:BQ125)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:BQ125)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=BS$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:BR125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:BR125)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:BR125)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=BT$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:BS125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:BS125)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:BS125)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=BU$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:BT125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:BT125)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:BT125)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=BV$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:BU125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:BU125)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:BU125)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=BW$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:BV125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:BV125)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:BV125)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=BX$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:BW125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:BW125)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:BW125)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=BY$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:BX125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:BX125)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:BX125)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=BZ$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:BY125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:BY125)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:BY125)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=CA$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:BZ125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:BZ125)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:BZ125)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E124)+$E110>=CB$5, 0,\nIF(AND(OFFSET($G102, -$E110, $E124)<>0, OFFSET($G104, -$E110, $E124)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)-SUM($G125:CA125)),\nIF(AND(OFFSET($G102, -$E110, $E124)=0, OFFSET($G104, -$E110, $E124)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G105, -$E110, $E124)+$E124, IFERROR(OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G104, -$E110, $E124)-SUM($G125:CA125)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E124)<OFFSET($G103, -$E110, $E124)+$E124, IFERROR(OFFSET($G102, -$E110, $E124)/OFFSET($G103, -$E110, $E124)+OFFSET($G104, -$E110, $E124)/OFFSET($G105, -$E110, $E124), 0), OFFSET($G102, -$E110, $E124)+OFFSET($G104, -$E110, $E124)-SUM($G125:CA125)))))), 0)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E110)","v":"Depreciation of asset adjustments - RAB 2012-13"},null,null,{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(I$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:H129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(J$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:I129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(K$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:J129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(L$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:K129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(M$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:L129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(N$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:M129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(O$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:N129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(P$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:O129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(Q$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:P129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(R$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:Q129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(S$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:R129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(T$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:S129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(U$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:T129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(V$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:U129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(W$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:V129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(X$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:W129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(Y$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:X129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(Z$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:Y129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AA$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:Z129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AB$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:AA129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AC$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:AB129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AD$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:AC129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AE$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:AD129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AF$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:AE129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AG$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:AF129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AH$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:AG129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AI$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:AH129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:AI129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AK$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:AJ129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AL$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:AK129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AM$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:AL129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AN$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:AM129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AO$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:AN129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AP$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:AO129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:AP129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AR$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:AQ129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AS$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:AR129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AT$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:AS129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AU$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:AT129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AV$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:AU129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AW$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:AV129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AX$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:AW129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AY$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:AX129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:AY129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BA$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:AZ129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BB$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:BA129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BC$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:BB129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BD$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:BC129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BE$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:BD129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BF$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:BE129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BG$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:BF129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BH$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:BG129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BI$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:BH129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:BI129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BK$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:BJ129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BL$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:BK129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BM$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:BL129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BN$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:BM129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BO$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:BN129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BP$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:BO129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:BP129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BR$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:BQ129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BS$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:BR129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BT$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:BS129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BU$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:BT129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BV$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:BU129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BW$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:BV129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BX$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:BW129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BY$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:BX129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:BY129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(CA$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:BZ129)))","v":0},{"$f":"IF(OR(OFFSET($G105, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=0, OFFSET($G106, -$E109, $E110)=\"n/a\"), 0, IF(CB$5<=OFFSET($G106, -$E109, $E110)+$E110, IFERROR(OFFSET($G105, -$E109, $E110)/OFFSET($G106, -$E109, $E110), 0), OFFSET($G105, -$E109, $E110)-SUM($G129:CA129)))","v":0}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$347:$G$396, $E145)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":-1.539507800567228},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$347:H$396,$E145)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$347:I$396,$E145)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$347:J$396,$E145)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$347:K$396,$E145)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$347:L$396,$E145)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":1.7089323542356531E-2},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$347:M$396,$E145)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$347:N$396,$E145)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":-0.18933879430080408},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$347:O$396,$E145)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$347:P$396,$E145)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$347:Q$396,$E145)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$347:R$396,$E145)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$347:S$396,$E145)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$347:T$396,$E145)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$347:U$396,$E145)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$347:V$396,$E145)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$347:W$396,$E145)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$347:X$396,$E145)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$347:Y$396,$E145)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$347:Z$396,$E145)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$347:AA$396,$E145)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$347:AB$396,$E145)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$347:AC$396,$E145)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$347:AD$396,$E145)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$347:AE$396,$E145)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$347:AF$396,$E145)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$347:AG$396,$E145)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$347:AH$396,$E145)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$347:AI$396,$E145)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$347:AJ$396,$E145)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$347:AK$396,$E145)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$347:AL$396,$E145)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$347:AM$396,$E145)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$347:AN$396,$E145)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$347:AO$396,$E145)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$347:AP$396,$E145)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$347:AQ$396,$E145)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$347:AR$396,$E145)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$347:AS$396,$E145)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$347:AT$396,$E145)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$347:AU$396,$E145)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$347:AV$396,$E145)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$347:AW$396,$E145)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$347:AX$396,$E145)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$347:AY$396,$E145)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$347:AZ$396,$E145)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$347:BA$396,$E145)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$347:BB$396,$E145)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$347:BC$396,$E145)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$347:BD$396,$E145)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$347:BE$396,$E145)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$347:BF$396,$E145)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$347:BG$396,$E145)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$347:BH$396,$E145)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$347:BI$396,$E145)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$347:BJ$396,$E145)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$347:BK$396,$E145)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$347:BL$396,$E145)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$347:BM$396,$E145)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$347:BN$396,$E145)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$347:BO$396,$E145)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$347:BP$396,$E145)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$347:BQ$396,$E145)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$347:BR$396,$E145)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$347:BS$396,$E145)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$347:BT$396,$E145)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$347:BU$396,$E145)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0},{"$f":"IF('RAB input'!BW$11=\"\", 0, INDEX('RAB input'!BV$347:BV$396,$E145)/'RAB input'!BV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BW$11, 2))/'RAB input'!BV$20-1))","v":0},{"$f":"IF('RAB input'!BX$11=\"\", 0, INDEX('RAB input'!BW$347:BW$396,$E145)/'RAB input'!BW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BX$11, 2))/'RAB input'!BW$20-1))","v":0},{"$f":"IF('RAB input'!BY$11=\"\", 0, INDEX('RAB input'!BX$347:BX$396,$E145)/'RAB input'!BX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BY$11, 2))/'RAB input'!BX$20-1))","v":0},{"$f":"IF('RAB input'!BZ$11=\"\", 0, INDEX('RAB input'!BY$347:BY$396,$E145)/'RAB input'!BY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BZ$11, 2))/'RAB input'!BY$20-1))","v":0},{"$f":"IF('RAB input'!CA$11=\"\", 0, INDEX('RAB input'!BZ$347:BZ$396,$E145)/'RAB input'!BZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CA$11, 2))/'RAB input'!BZ$20-1))","v":0},{"$f":"IF('RAB input'!CB$11=\"\", 0, INDEX('RAB input'!CA$347:CA$396,$E145)/'RAB input'!CA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CB$11, 2))/'RAB input'!CA$20-1))","v":0},{"$f":"IF('RAB input'!CC$11=\"\", 0, INDEX('RAB input'!CB$347:CB$396,$E145)/'RAB input'!CB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CC$11, 2))/'RAB input'!CB$20-1))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E164)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>Q$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:P164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>R$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:Q164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>S$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:R164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>T$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:S164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>U$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:T164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>V$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:U164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>W$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:V164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>X$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:W164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>Y$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:X164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>Z$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:Y164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>AA$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:Z164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>AB$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:AA164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>AC$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:AB164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>AD$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:AC164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>AE$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:AD164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>AF$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:AE164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>AG$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:AF164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>AH$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:AG164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>AI$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:AH164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>AJ$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:AI164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>AK$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:AJ164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>AL$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:AK164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>AM$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:AL164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>AN$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:AM164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>AO$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:AN164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>AP$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:AO164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>AQ$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:AP164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>AR$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:AQ164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>AS$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:AR164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>AT$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:AS164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>AU$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:AT164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>AV$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:AU164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>AW$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:AV164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>AX$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:AW164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>AY$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:AX164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>AZ$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:AY164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>BA$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:AZ164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>BB$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:BA164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>BC$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:BB164))))","v":1.3979345084510344E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>BD$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:BC164))))","v":1.3979345084510708E-2},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>BE$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:BD164))))","v":0},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>BF$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:BE164))))","v":0},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>BG$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:BF164))))","v":0},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>BH$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:BG164))))","v":0},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>BI$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:BH164))))","v":0},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>BJ$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:BI164))))","v":0},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>BK$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:BJ164))))","v":0},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>BL$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:BK164))))","v":0},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>BM$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:BL164))))","v":0},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>BN$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:BM164))))","v":0},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>BO$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:BN164))))","v":0},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>BP$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:BO164))))","v":0},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>BQ$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:BP164))))","v":0},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>BR$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:BQ164))))","v":0},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>BS$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:BR164))))","v":0},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>BT$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:BS164))))","v":0},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>BU$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:BT164))))","v":0},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>BV$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:BU164))))","v":0},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>BW$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:BV164))))","v":0},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>BX$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:BW164))))","v":0},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>BY$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:BX164))))","v":0},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>BZ$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:BY164))))","v":0},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>CA$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:BZ164))))","v":0},{"$f":"IF(OFFSET($G155, -$E164, $E164)=\"n/a\",0,IF(OFFSET($G155,-$E164,$E164)+$E164>CB$5,IFERROR((OFFSET($G154,-$E164,$E164)/(OFFSET($G155,-$E164,$E164))),0),(OFFSET($G154,-$E164,$E164)-SUM($G164:CA164))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E163)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(P$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:O182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(Q$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:P182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(R$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:Q182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(S$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:R182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(T$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:S182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(U$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:T182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(V$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:U182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(W$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:V182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(X$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:W182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(Y$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:X182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(Z$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:Y182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(AA$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:Z182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(AB$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:AA182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(AC$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:AB182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(AD$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:AC182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(AE$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:AD182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(AF$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:AE182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(AG$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:AF182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(AH$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:AG182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(AI$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:AH182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:AI182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(AK$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:AJ182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(AL$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:AK182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(AM$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:AL182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(AN$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:AM182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(AO$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:AN182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(AP$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:AO182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:AP182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(AR$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:AQ182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(AS$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:AR182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(AT$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:AS182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(AU$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:AT182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(AV$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:AU182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(AW$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:AV182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(AX$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:AW182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(AY$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:AX182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:AY182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(BA$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:AZ182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(BB$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:BA182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(BC$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:BB182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(BD$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:BC182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(BE$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:BD182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(BF$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:BE182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(BG$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:BF182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(BH$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:BG182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(BI$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:BH182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:BI182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(BK$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:BJ182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(BL$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:BK182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(BM$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:BL182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(BN$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:BM182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(BO$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:BN182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(BP$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:BO182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:BP182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(BR$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:BQ182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(BS$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:BR182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(BT$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:BS182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(BU$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:BT182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(BV$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:BU182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(BW$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:BV182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(BX$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:BW182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(BY$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:BX182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:BY182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(CA$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:BZ182)))","v":0},{"$f":"IF(OR(OFFSET($G158, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=0, OFFSET($G159, -$E162, $E163)=\"n/a\"), 0, IF(CB$5<=OFFSET($G159, -$E162, $E163)+$E163, IFERROR(OFFSET($G158, -$E162, $E163)/OFFSET($G159, -$E162, $E163), 0), OFFSET($G158, -$E162, $E163)-SUM($G182:CA182)))","v":0}]
[]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E213)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>T$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:S213))))","v":6.6833865065967571E-2},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>U$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:T213))))","v":6.6833865065967571E-2},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>V$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:U213))))","v":6.6833865065967571E-2},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>W$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:V213))))","v":6.6833865065967571E-2},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>X$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:W213))))","v":6.6833865065967571E-2},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>Y$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:X213))))","v":6.6833865065967571E-2},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>Z$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:Y213))))","v":6.6833865065967571E-2},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>AA$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:Z213))))","v":6.6833865065967571E-2},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>AB$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:AA213))))","v":6.6833865065967571E-2},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>AC$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:AB213))))","v":6.6833865065967557E-2},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>AD$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:AC213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>AE$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:AD213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>AF$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:AE213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>AG$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:AF213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>AH$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:AG213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>AI$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:AH213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>AJ$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:AI213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>AK$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:AJ213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>AL$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:AK213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>AM$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:AL213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>AN$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:AM213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>AO$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:AN213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>AP$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:AO213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>AQ$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:AP213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>AR$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:AQ213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>AS$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:AR213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>AT$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:AS213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>AU$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:AT213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>AV$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:AU213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>AW$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:AV213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>AX$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:AW213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>AY$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:AX213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>AZ$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:AY213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>BA$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:AZ213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>BB$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:BA213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>BC$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:BB213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>BD$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:BC213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>BE$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:BD213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>BF$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:BE213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>BG$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:BF213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>BH$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:BG213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>BI$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:BH213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>BJ$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:BI213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>BK$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:BJ213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>BL$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:BK213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>BM$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:BL213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>BN$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:BM213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>BO$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:BN213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>BP$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:BO213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>BQ$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:BP213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>BR$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:BQ213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>BS$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:BR213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>BT$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:BS213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>BU$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:BT213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>BV$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:BU213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>BW$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:BV213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>BX$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:BW213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>BY$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:BX213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>BZ$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:BY213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>CA$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:BZ213))))","v":0},{"$f":"IF(OFFSET($G204, -$E213, $E213)=\"n/a\",0,IF(OFFSET($G204,-$E213,$E213)+$E213>CB$5,IFERROR((OFFSET($G203,-$E213,$E213)/(OFFSET($G204,-$E213,$E213))),0),(OFFSET($G203,-$E213,$E213)-SUM($G213:CA213))))","v":0}]
[]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E252)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>M$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:L252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>N$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:M252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>O$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:N252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>P$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:O252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>Q$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:P252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>R$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:Q252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>S$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:R252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>T$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:S252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>U$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:T252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>V$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:U252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>W$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:V252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>X$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:W252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>Y$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:X252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>Z$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:Y252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>AA$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:Z252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>AB$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:AA252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>AC$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:AB252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>AD$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:AC252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>AE$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:AD252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>AF$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:AE252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>AG$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:AF252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>AH$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:AG252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>AI$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:AH252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>AJ$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:AI252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>AK$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:AJ252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>AL$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:AK252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>AM$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:AL252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>AN$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:AM252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>AO$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:AN252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>AP$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:AO252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>AQ$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:AP252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>AR$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:AQ252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>AS$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:AR252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>AT$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:AS252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>AU$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:AT252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>AV$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:AU252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>AW$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:AV252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>AX$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:AW252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>AY$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:AX252))))","v":6.2146729192574324E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>AZ$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:AY252))))","v":6.2146729192575079E-3},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>BA$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:AZ252))))","v":0},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>BB$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:BA252))))","v":0},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>BC$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:BB252))))","v":0},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>BD$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:BC252))))","v":0},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>BE$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:BD252))))","v":0},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>BF$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:BE252))))","v":0},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>BG$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:BF252))))","v":0},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>BH$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:BG252))))","v":0},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>BI$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:BH252))))","v":0},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>BJ$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:BI252))))","v":0},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>BK$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:BJ252))))","v":0},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>BL$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:BK252))))","v":0},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>BM$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:BL252))))","v":0},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>BN$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:BM252))))","v":0},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>BO$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:BN252))))","v":0},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>BP$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:BO252))))","v":0},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>BQ$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:BP252))))","v":0},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>BR$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:BQ252))))","v":0},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>BS$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:BR252))))","v":0},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>BT$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:BS252))))","v":0},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>BU$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:BT252))))","v":0},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>BV$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:BU252))))","v":0},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>BW$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:BV252))))","v":0},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>BX$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:BW252))))","v":0},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>BY$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:BX252))))","v":0},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>BZ$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:BY252))))","v":0},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>CA$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:BZ252))))","v":0},{"$f":"IF(OFFSET($G243, -$E252, $E252)=\"n/a\",0,IF(OFFSET($G243,-$E252,$E252)+$E252>CB$5,IFERROR((OFFSET($G242,-$E252,$E252)/(OFFSET($G243,-$E252,$E252))),0),(OFFSET($G242,-$E252,$E252)-SUM($G252:CA252))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E251)","v":"Depreciation of asset adjustments - RAB 2015-16"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(L$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:K270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(M$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:L270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(N$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:M270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(O$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:N270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(P$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:O270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(Q$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:P270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(R$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:Q270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(S$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:R270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(T$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:S270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(U$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:T270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(V$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:U270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(W$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:V270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(X$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:W270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(Y$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:X270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(Z$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:Y270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(AA$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:Z270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(AB$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:AA270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(AC$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:AB270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(AD$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:AC270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(AE$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:AD270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(AF$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:AE270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(AG$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:AF270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(AH$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:AG270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(AI$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:AH270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:AI270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(AK$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:AJ270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(AL$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:AK270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(AM$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:AL270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(AN$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:AM270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(AO$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:AN270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(AP$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:AO270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:AP270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(AR$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:AQ270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(AS$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:AR270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(AT$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:AS270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(AU$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:AT270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(AV$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:AU270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(AW$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:AV270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(AX$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:AW270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(AY$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:AX270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:AY270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(BA$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:AZ270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(BB$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:BA270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(BC$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:BB270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(BD$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:BC270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(BE$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:BD270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(BF$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:BE270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(BG$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:BF270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(BH$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:BG270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(BI$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:BH270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:BI270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(BK$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:BJ270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(BL$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:BK270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(BM$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:BL270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(BN$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:BM270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(BO$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:BN270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(BP$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:BO270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:BP270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(BR$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:BQ270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(BS$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:BR270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(BT$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:BS270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(BU$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:BT270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(BV$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:BU270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(BW$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:BV270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(BX$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:BW270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(BY$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:BX270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:BY270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(CA$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:BZ270)))","v":0},{"$f":"IF(OR(OFFSET($G246, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=0, OFFSET($G247, -$E250, $E251)=\"n/a\"), 0, IF(CB$5<=OFFSET($G247, -$E250, $E251)+$E251, IFERROR(OFFSET($G246, -$E250, $E251)/OFFSET($G247, -$E250, $E251), 0), OFFSET($G246, -$E250, $E251)-SUM($G270:CA270)))","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E283)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E283)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E283)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E283)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E283)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E283)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E283)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E283)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E283)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E283)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E283)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E283)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E283)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E283)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E283)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E283)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E283)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E283)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E283)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E283)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E283)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E283)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E283)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E283)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E283)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E283)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E283)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E283)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E283)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E283)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E283)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E283)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E283)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E283)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E283)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E283)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E283)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E283)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E283)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E283)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E283)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E283)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E283)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E283)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E283)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E283)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E283)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E283)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E283)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E283)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E283)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E283)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E283)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E283)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E283)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E283)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E283)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E283)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E283)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E283)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E283)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E283)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E283)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E283)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E283)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E283)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E283)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0},{"$f":"IF('RAB input'!BW$11=\"\", 0, INDEX('RAB input'!BU$401:BU$450,$E283)/'RAB input'!BV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BW$11, 2))/'RAB input'!BV$20-1))","v":0},{"$f":"IF('RAB input'!BX$11=\"\", 0, INDEX('RAB input'!BV$401:BV$450,$E283)/'RAB input'!BW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BX$11, 2))/'RAB input'!BW$20-1))","v":0},{"$f":"IF('RAB input'!BY$11=\"\", 0, INDEX('RAB input'!BW$401:BW$450,$E283)/'RAB input'!BX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BY$11, 2))/'RAB input'!BX$20-1))","v":0},{"$f":"IF('RAB input'!BZ$11=\"\", 0, INDEX('RAB input'!BX$401:BX$450,$E283)/'RAB input'!BY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BZ$11, 2))/'RAB input'!BY$20-1))","v":0},{"$f":"IF('RAB input'!CA$11=\"\", 0, INDEX('RAB input'!BY$401:BY$450,$E283)/'RAB input'!BZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CA$11, 2))/'RAB input'!BZ$20-1))","v":0},{"$f":"IF('RAB input'!CB$11=\"\", 0, INDEX('RAB input'!BZ$401:BZ$450,$E283)/'RAB input'!CA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CB$11, 2))/'RAB input'!CA$20-1))","v":0},{"$f":"IF('RAB input'!CC$11=\"\", 0, INDEX('RAB input'!CA$401:CA$450,$E283)/'RAB input'!CB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CC$11, 2))/'RAB input'!CB$20-1))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E304)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>S$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:R304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>T$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:S304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>U$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:T304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>V$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:U304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>W$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:V304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>X$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:W304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>Y$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:X304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>Z$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:Y304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>AA$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:Z304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>AB$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:AA304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>AC$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:AB304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>AD$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:AC304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>AE$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:AD304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>AF$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:AE304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>AG$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:AF304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>AH$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:AG304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>AI$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:AH304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>AJ$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:AI304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>AK$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:AJ304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>AL$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:AK304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>AM$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:AL304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>AN$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:AM304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>AO$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:AN304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>AP$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:AO304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>AQ$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:AP304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>AR$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:AQ304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>AS$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:AR304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>AT$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:AS304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>AU$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:AT304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>AV$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:AU304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>AW$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:AV304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>AX$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:AW304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>AY$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:AX304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>AZ$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:AY304))))","v":0.22828431423318044},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>BA$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:AZ304))))","v":0.22828431423318385},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>BB$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:BA304))))","v":0},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>BC$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:BB304))))","v":0},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>BD$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:BC304))))","v":0},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>BE$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:BD304))))","v":0},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>BF$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:BE304))))","v":0},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>BG$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:BF304))))","v":0},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>BH$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:BG304))))","v":0},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>BI$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:BH304))))","v":0},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>BJ$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:BI304))))","v":0},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>BK$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:BJ304))))","v":0},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>BL$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:BK304))))","v":0},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>BM$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:BL304))))","v":0},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>BN$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:BM304))))","v":0},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>BO$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:BN304))))","v":0},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>BP$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:BO304))))","v":0},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>BQ$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:BP304))))","v":0},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>BR$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:BQ304))))","v":0},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>BS$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:BR304))))","v":0},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>BT$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:BS304))))","v":0},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>BU$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:BT304))))","v":0},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>BV$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:BU304))))","v":0},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>BW$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:BV304))))","v":0},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>BX$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:BW304))))","v":0},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>BY$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:BX304))))","v":0},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>BZ$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:BY304))))","v":0},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>CA$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:BZ304))))","v":0},{"$f":"IF(OFFSET($G295, -$E304, $E304)=\"n/a\",0,IF(OFFSET($G295,-$E304,$E304)+$E304>CB$5,IFERROR((OFFSET($G294,-$E304,$E304)/(OFFSET($G295,-$E304,$E304))),0),(OFFSET($G294,-$E304,$E304)-SUM($G304:CA304))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E304)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(S$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:R323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(T$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:S323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(U$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:T323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(V$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:U323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(W$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:V323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(X$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:W323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(Y$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:X323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(Z$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:Y323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(AA$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:Z323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(AB$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:AA323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(AC$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:AB323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(AD$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:AC323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(AE$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:AD323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(AF$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:AE323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(AG$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:AF323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(AH$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:AG323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(AI$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:AH323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:AI323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(AK$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:AJ323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(AL$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:AK323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(AM$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:AL323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(AN$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:AM323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(AO$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:AN323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(AP$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:AO323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:AP323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(AR$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:AQ323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(AS$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:AR323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(AT$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:AS323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(AU$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:AT323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(AV$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:AU323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(AW$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:AV323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(AX$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:AW323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(AY$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:AX323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:AY323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(BA$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:AZ323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(BB$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:BA323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(BC$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:BB323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(BD$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:BC323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(BE$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:BD323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(BF$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:BE323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(BG$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:BF323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(BH$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:BG323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(BI$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:BH323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:BI323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(BK$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:BJ323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(BL$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:BK323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(BM$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:BL323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(BN$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:BM323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(BO$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:BN323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(BP$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:BO323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:BP323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(BR$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:BQ323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(BS$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:BR323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(BT$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:BS323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(BU$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:BT323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(BV$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:BU323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(BW$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:BV323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(BX$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:BW323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(BY$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:BX323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:BY323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(CA$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:BZ323)))","v":0},{"$f":"IF(OR(OFFSET($G299, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=0, OFFSET($G300, -$E303, $E304)=\"n/a\"), 0, IF(CB$5<=OFFSET($G300, -$E303, $E304)+$E304, IFERROR(OFFSET($G299, -$E303, $E304)/OFFSET($G300, -$E303, $E304), 0), OFFSET($G299, -$E303, $E304)-SUM($G323:CA323)))","v":0}]
[null,null,null,null,{"$f":"E339+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E340)","v":"Depreciation of net capex 2012-13"},null,null,{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>I$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:H340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>J$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:I340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>K$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:J340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>L$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:K340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>M$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:L340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>N$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:M340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>O$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:N340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>P$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:O340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>Q$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:P340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>R$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:Q340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>S$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:R340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>T$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:S340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>U$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:T340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>V$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:U340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>W$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:V340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>X$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:W340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>Y$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:X340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>Z$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:Y340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AA$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:Z340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AB$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AA340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AC$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AB340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AD$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AC340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AE$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AD340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AF$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AE340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AG$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AF340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AH$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AG340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AI$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AH340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AJ$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AI340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AK$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AJ340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AL$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AK340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AM$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AL340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AN$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AM340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AO$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AN340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AP$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AO340))))","v":0.49941884350811067},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AQ$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AP340))))","v":0.4994188435081206},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AR$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AQ340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AS$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AR340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AT$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AS340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AU$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AT340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AV$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AU340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AW$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AV340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AX$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AW340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AY$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AX340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>AZ$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AY340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BA$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:AZ340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BB$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BA340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BC$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BB340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BD$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BC340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BE$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BD340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BF$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BE340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BG$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BF340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BH$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BG340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BI$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BH340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BJ$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BI340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BK$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BJ340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BL$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BK340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BM$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BL340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BN$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BM340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BO$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BN340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BP$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BO340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BQ$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BP340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BR$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BQ340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BS$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BR340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BT$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BS340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BU$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BT340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BV$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BU340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BW$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BV340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BX$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BW340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BY$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BX340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>BZ$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BY340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>CA$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:BZ340))))","v":0},{"$f":"IF(OFFSET($G331, -$E340, $E340)=\"n/a\",0,IF(OFFSET($G331,-$E340,$E340)+$E340>CB$5,IFERROR((OFFSET($G330,-$E340,$E340)/(OFFSET($G331,-$E340,$E340))),0),(OFFSET($G330,-$E340,$E340)-SUM($G340:CA340))))","v":0}]
[]
[null,null,null,null,{"$f":"E329+1","v":9},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E375)/'RAB input'!G$15","v":11.148303479100871},{"$f":"(INDEX('RAB input'!H$25:H$74,$E375)-INDEX('RAB input'!H$79:H$128,$E375)-INDEX('RAB input'!H$133:H$182,$E375))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":0.89530836398879465},{"$f":"(INDEX('RAB input'!I$25:I$74,$E375)-INDEX('RAB input'!I$79:I$128,$E375)-INDEX('RAB input'!I$133:I$182,$E375))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":0.72432165624430456},{"$f":"(INDEX('RAB input'!J$25:J$74,$E375)-INDEX('RAB input'!J$79:J$128,$E375)-INDEX('RAB input'!J$133:J$182,$E375))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0.99435420277602327},{"$f":"(INDEX('RAB input'!K$25:K$74,$E375)-INDEX('RAB input'!K$79:K$128,$E375)-INDEX('RAB input'!K$133:K$182,$E375))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0.55626794640652255},{"$f":"(INDEX('RAB input'!L$25:L$74,$E375)-INDEX('RAB input'!L$79:L$128,$E375)-INDEX('RAB input'!L$133:L$182,$E375))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0.6332694775990706},{"$f":"(INDEX('RAB input'!M$25:M$74,$E375)-INDEX('RAB input'!M$79:M$128,$E375)-INDEX('RAB input'!M$133:M$182,$E375))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0.47848502021459677},{"$f":"(INDEX('RAB input'!N$25:N$74,$E375)-INDEX('RAB input'!N$79:N$128,$E375)-INDEX('RAB input'!N$133:N$182,$E375))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0.1884274905333734},{"$f":"(INDEX('RAB input'!O$25:O$74,$E375)-INDEX('RAB input'!O$79:O$128,$E375)-INDEX('RAB input'!O$133:O$182,$E375))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0.55930873902192979},{"$f":"(INDEX('RAB input'!P$25:P$74,$E375)-INDEX('RAB input'!P$79:P$128,$E375)-INDEX('RAB input'!P$133:P$182,$E375))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0.76868275530393915},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E375)-INDEX('RAB input'!Q$79:Q$128,$E375)-INDEX('RAB input'!Q$133:Q$182,$E375))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0.72113085826037659},{"$f":"(INDEX('RAB input'!R$25:R$74,$E375)-INDEX('RAB input'!R$79:R$128,$E375)-INDEX('RAB input'!R$133:R$182,$E375))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0.67582784254628181},{"$f":"(INDEX('RAB input'!S$25:S$74,$E375)-INDEX('RAB input'!S$79:S$128,$E375)-INDEX('RAB input'!S$133:S$182,$E375))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":1.9068458290461874},{"$f":"(INDEX('RAB input'!T$25:T$74,$E375)-INDEX('RAB input'!T$79:T$128,$E375)-INDEX('RAB input'!T$133:T$182,$E375))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E375)-INDEX('RAB input'!U$79:U$128,$E375)-INDEX('RAB input'!U$133:U$182,$E375))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E375)-INDEX('RAB input'!V$79:V$128,$E375)-INDEX('RAB input'!V$133:V$182,$E375))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E375)-INDEX('RAB input'!W$79:W$128,$E375)-INDEX('RAB input'!W$133:W$182,$E375))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E375)-INDEX('RAB input'!X$79:X$128,$E375)-INDEX('RAB input'!X$133:X$182,$E375))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E375)-INDEX('RAB input'!Y$79:Y$128,$E375)-INDEX('RAB input'!Y$133:Y$182,$E375))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E375)-INDEX('RAB input'!Z$79:Z$128,$E375)-INDEX('RAB input'!Z$133:Z$182,$E375))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E375)-INDEX('RAB input'!AA$79:AA$128,$E375)-INDEX('RAB input'!AA$133:AA$182,$E375))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E375)-INDEX('RAB input'!AB$79:AB$128,$E375)-INDEX('RAB input'!AB$133:AB$182,$E375))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E375)-INDEX('RAB input'!AC$79:AC$128,$E375)-INDEX('RAB input'!AC$133:AC$182,$E375))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E375)-INDEX('RAB input'!AD$79:AD$128,$E375)-INDEX('RAB input'!AD$133:AD$182,$E375))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E375)-INDEX('RAB input'!AE$79:AE$128,$E375)-INDEX('RAB input'!AE$133:AE$182,$E375))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E375)-INDEX('RAB input'!AF$79:AF$128,$E375)-INDEX('RAB input'!AF$133:AF$182,$E375))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E375)-INDEX('RAB input'!AG$79:AG$128,$E375)-INDEX('RAB input'!AG$133:AG$182,$E375))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E375)-INDEX('RAB input'!AH$79:AH$128,$E375)-INDEX('RAB input'!AH$133:AH$182,$E375))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E375)-INDEX('RAB input'!AI$79:AI$128,$E375)-INDEX('RAB input'!AI$133:AI$182,$E375))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E375)-INDEX('RAB input'!AJ$79:AJ$128,$E375)-INDEX('RAB input'!AJ$133:AJ$182,$E375))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E375)-INDEX('RAB input'!AK$79:AK$128,$E375)-INDEX('RAB input'!AK$133:AK$182,$E375))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E375)-INDEX('RAB input'!AL$79:AL$128,$E375)-INDEX('RAB input'!AL$133:AL$182,$E375))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E375)-INDEX('RAB input'!AM$79:AM$128,$E375)-INDEX('RAB input'!AM$133:AM$182,$E375))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E375)-INDEX('RAB input'!AN$79:AN$128,$E375)-INDEX('RAB input'!AN$133:AN$182,$E375))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E375)-INDEX('RAB input'!AO$79:AO$128,$E375)-INDEX('RAB input'!AO$133:AO$182,$E375))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E375)-INDEX('RAB input'!AP$79:AP$128,$E375)-INDEX('RAB input'!AP$133:AP$182,$E375))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E375)-INDEX('RAB input'!AQ$79:AQ$128,$E375)-INDEX('RAB input'!AQ$133:AQ$182,$E375))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E375)-INDEX('RAB input'!AR$79:AR$128,$E375)-INDEX('RAB input'!AR$133:AR$182,$E375))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E375)-INDEX('RAB input'!AS$79:AS$128,$E375)-INDEX('RAB input'!AS$133:AS$182,$E375))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E375)-INDEX('RAB input'!AT$79:AT$128,$E375)-INDEX('RAB input'!AT$133:AT$182,$E375))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E375)-INDEX('RAB input'!AU$79:AU$128,$E375)-INDEX('RAB input'!AU$133:AU$182,$E375))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E375)-INDEX('RAB input'!AV$79:AV$128,$E375)-INDEX('RAB input'!AV$133:AV$182,$E375))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E375)-INDEX('RAB input'!AW$79:AW$128,$E375)-INDEX('RAB input'!AW$133:AW$182,$E375))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E375)-INDEX('RAB input'!AX$79:AX$128,$E375)-INDEX('RAB input'!AX$133:AX$182,$E375))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E375)-INDEX('RAB input'!AY$79:AY$128,$E375)-INDEX('RAB input'!AY$133:AY$182,$E375))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E375)-INDEX('RAB input'!AZ$79:AZ$128,$E375)-INDEX('RAB input'!AZ$133:AZ$182,$E375))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E375)-INDEX('RAB input'!BA$79:BA$128,$E375)-INDEX('RAB input'!BA$133:BA$182,$E375))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E375)-INDEX('RAB input'!BB$79:BB$128,$E375)-INDEX('RAB input'!BB$133:BB$182,$E375))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E375)-INDEX('RAB input'!BC$79:BC$128,$E375)-INDEX('RAB input'!BC$133:BC$182,$E375))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E375)-INDEX('RAB input'!BD$79:BD$128,$E375)-INDEX('RAB input'!BD$133:BD$182,$E375))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E375)-INDEX('RAB input'!BE$79:BE$128,$E375)-INDEX('RAB input'!BE$133:BE$182,$E375))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E375)-INDEX('RAB input'!BF$79:BF$128,$E375)-INDEX('RAB input'!BF$133:BF$182,$E375))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E375)-INDEX('RAB input'!BG$79:BG$128,$E375)-INDEX('RAB input'!BG$133:BG$182,$E375))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E375)-INDEX('RAB input'!BH$79:BH$128,$E375)-INDEX('RAB input'!BH$133:BH$182,$E375))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E375)-INDEX('RAB input'!BI$79:BI$128,$E375)-INDEX('RAB input'!BI$133:BI$182,$E375))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E375)-INDEX('RAB input'!BJ$79:BJ$128,$E375)-INDEX('RAB input'!BJ$133:BJ$182,$E375))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E375)-INDEX('RAB input'!BK$79:BK$128,$E375)-INDEX('RAB input'!BK$133:BK$182,$E375))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E375)-INDEX('RAB input'!BL$79:BL$128,$E375)-INDEX('RAB input'!BL$133:BL$182,$E375))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E375)-INDEX('RAB input'!BM$79:BM$128,$E375)-INDEX('RAB input'!BM$133:BM$182,$E375))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E375)-INDEX('RAB input'!BN$79:BN$128,$E375)-INDEX('RAB input'!BN$133:BN$182,$E375))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E375)-INDEX('RAB input'!BO$79:BO$128,$E375)-INDEX('RAB input'!BO$133:BO$182,$E375))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E375)-INDEX('RAB input'!BP$79:BP$128,$E375)-INDEX('RAB input'!BP$133:BP$182,$E375))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E375)-INDEX('RAB input'!BQ$79:BQ$128,$E375)-INDEX('RAB input'!BQ$133:BQ$182,$E375))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E375)-INDEX('RAB input'!BR$79:BR$128,$E375)-INDEX('RAB input'!BR$133:BR$182,$E375))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E375)-INDEX('RAB input'!BS$79:BS$128,$E375)-INDEX('RAB input'!BS$133:BS$182,$E375))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E375)-INDEX('RAB input'!BT$79:BT$128,$E375)-INDEX('RAB input'!BT$133:BT$182,$E375))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E375)-INDEX('RAB input'!BU$79:BU$128,$E375)-INDEX('RAB input'!BU$133:BU$182,$E375))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BV$25:BV$74,$E375)-INDEX('RAB input'!BV$79:BV$128,$E375)-INDEX('RAB input'!BV$133:BV$182,$E375))/'RAB input'!BV$15*(1+'RAB input'!BV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BW$25:BW$74,$E375)-INDEX('RAB input'!BW$79:BW$128,$E375)-INDEX('RAB input'!BW$133:BW$182,$E375))/'RAB input'!BW$15*(1+'RAB input'!BW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BX$25:BX$74,$E375)-INDEX('RAB input'!BX$79:BX$128,$E375)-INDEX('RAB input'!BX$133:BX$182,$E375))/'RAB input'!BX$15*(1+'RAB input'!BX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BY$25:BY$74,$E375)-INDEX('RAB input'!BY$79:BY$128,$E375)-INDEX('RAB input'!BY$133:BY$182,$E375))/'RAB input'!BY$15*(1+'RAB input'!BY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BZ$25:BZ$74,$E375)-INDEX('RAB input'!BZ$79:BZ$128,$E375)-INDEX('RAB input'!BZ$133:BZ$182,$E375))/'RAB input'!BZ$15*(1+'RAB input'!BZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CA$25:CA$74,$E375)-INDEX('RAB input'!CA$79:CA$128,$E375)-INDEX('RAB input'!CA$133:CA$182,$E375))/'RAB input'!CA$15*(1+'RAB input'!CA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CB$25:CB$74,$E375)-INDEX('RAB input'!CB$79:CB$128,$E375)-INDEX('RAB input'!CB$133:CB$182,$E375))/'RAB input'!CB$15*(1+'RAB input'!CB$17)^0.5","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E392)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>O$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:N392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>P$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:O392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>Q$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:P392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>R$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:Q392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>S$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:R392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>T$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:S392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>U$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:T392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>V$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:U392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>W$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:V392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>X$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:W392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>Y$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:X392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>Z$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:Y392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>AA$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:Z392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>AB$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:AA392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>AC$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:AB392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>AD$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:AC392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>AE$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:AD392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>AF$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:AE392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>AG$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:AF392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>AH$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:AG392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>AI$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:AH392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>AJ$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:AI392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>AK$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:AJ392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>AL$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:AK392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>AM$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:AL392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>AN$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:AM392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>AO$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:AN392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>AP$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:AO392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>AQ$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:AP392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>AR$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:AQ392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>AS$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:AR392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>AT$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:AS392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>AU$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:AT392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>AV$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:AU392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>AW$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:AV392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>AX$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:AW392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>AY$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:AX392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>AZ$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:AY392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>BA$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:AZ392))))","v":4.7106872633343351E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>BB$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:BA392))))","v":4.7106872633342622E-3},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>BC$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:BB392))))","v":0},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>BD$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:BC392))))","v":0},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>BE$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:BD392))))","v":0},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>BF$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:BE392))))","v":0},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>BG$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:BF392))))","v":0},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>BH$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:BG392))))","v":0},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>BI$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:BH392))))","v":0},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>BJ$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:BI392))))","v":0},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>BK$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:BJ392))))","v":0},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>BL$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:BK392))))","v":0},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>BM$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:BL392))))","v":0},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>BN$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:BM392))))","v":0},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>BO$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:BN392))))","v":0},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>BP$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:BO392))))","v":0},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>BQ$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:BP392))))","v":0},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>BR$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:BQ392))))","v":0},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>BS$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:BR392))))","v":0},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>BT$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:BS392))))","v":0},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>BU$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:BT392))))","v":0},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>BV$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:BU392))))","v":0},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>BW$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:BV392))))","v":0},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>BX$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:BW392))))","v":0},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>BY$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:BX392))))","v":0},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>BZ$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:BY392))))","v":0},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>CA$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:BZ392))))","v":0},{"$f":"IF(OFFSET($G383, -$E392, $E392)=\"n/a\",0,IF(OFFSET($G383,-$E392,$E392)+$E392>CB$5,IFERROR((OFFSET($G382,-$E392,$E392)/(OFFSET($G383,-$E392,$E392))),0),(OFFSET($G382,-$E392,$E392)-SUM($G392:CA392))))","v":0}]
[null,null,null,null,{"$f":"E400+2","v":7},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E400)","v":"Depreciation of t-1 and t-2 adjustment 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=O$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:N401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:N401)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:N401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=P$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:O401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:O401)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:O401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=Q$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:P401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:P401)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:P401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=R$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:Q401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:Q401)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:Q401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=S$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:R401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:R401)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:R401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=T$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:S401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:S401)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:S401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=U$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:T401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:T401)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:T401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=V$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:U401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:U401)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:U401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=W$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:V401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:V401)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:V401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=X$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:W401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:W401)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:W401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=Y$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:X401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:X401)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:X401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=Z$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:Y401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:Y401)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:Y401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=AA$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:Z401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:Z401)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:Z401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=AB$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:AA401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:AA401)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:AA401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=AC$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:AB401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:AB401)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:AB401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=AD$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:AC401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:AC401)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:AC401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=AE$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:AD401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:AD401)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:AD401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=AF$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:AE401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:AE401)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:AE401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=AG$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:AF401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:AF401)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:AF401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=AH$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:AG401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:AG401)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:AG401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=AI$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:AH401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:AH401)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:AH401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=AJ$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:AI401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:AI401)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:AI401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=AK$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:AJ401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:AJ401)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:AJ401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=AL$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:AK401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:AK401)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:AK401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=AM$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:AL401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:AL401)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:AL401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=AN$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:AM401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:AM401)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:AM401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=AO$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:AN401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:AN401)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:AN401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=AP$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:AO401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:AO401)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:AO401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=AQ$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:AP401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:AP401)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:AP401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=AR$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:AQ401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:AQ401)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:AQ401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=AS$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:AR401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:AR401)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:AR401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=AT$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:AS401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:AS401)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:AS401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=AU$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:AT401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:AT401)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:AT401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=AV$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:AU401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:AU401)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:AU401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=AW$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:AV401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:AV401)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:AV401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=AX$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:AW401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:AW401)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:AW401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=AY$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:AX401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:AX401)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:AX401)))))), 0)","v":-1.7621567966224515E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=AZ$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:AY401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:AY401)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:AY401)))))), 0)","v":-1.7621567966224268E-4},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=BA$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:AZ401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:AZ401)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:AZ401)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=BB$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:BA401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:BA401)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:BA401)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=BC$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:BB401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:BB401)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:BB401)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=BD$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:BC401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:BC401)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:BC401)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=BE$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:BD401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:BD401)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:BD401)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=BF$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:BE401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:BE401)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:BE401)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=BG$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:BF401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:BF401)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:BF401)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=BH$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:BG401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:BG401)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:BG401)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=BI$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:BH401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:BH401)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:BH401)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=BJ$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:BI401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:BI401)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:BI401)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=BK$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:BJ401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:BJ401)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:BJ401)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=BL$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:BK401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:BK401)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:BK401)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=BM$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:BL401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:BL401)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:BL401)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=BN$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:BM401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:BM401)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:BM401)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=BO$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:BN401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:BN401)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:BN401)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=BP$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:BO401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:BO401)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:BO401)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=BQ$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:BP401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:BP401)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:BP401)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=BR$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:BQ401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:BQ401)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:BQ401)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=BS$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:BR401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:BR401)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:BR401)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=BT$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:BS401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:BS401)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:BS401)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=BU$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:BT401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:BT401)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:BT401)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=BV$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:BU401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:BU401)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:BU401)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=BW$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:BV401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:BV401)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:BV401)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=BX$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:BW401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:BW401)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:BW401)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=BY$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:BX401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:BX401)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:BX401)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=BZ$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:BY401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:BY401)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:BY401)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=CA$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:BZ401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:BZ401)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:BZ401)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E400)+$E386>=CB$5, 0,\nIF(AND(OFFSET($G378, -$E386, $E400)<>0, OFFSET($G380, -$E386, $E400)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)-SUM($G401:CA401)),\nIF(AND(OFFSET($G378, -$E386, $E400)=0, OFFSET($G380, -$E386, $E400)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G381, -$E386, $E400)+$E400, IFERROR(OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G380, -$E386, $E400)-SUM($G401:CA401)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E400)<OFFSET($G379, -$E386, $E400)+$E400, IFERROR(OFFSET($G378, -$E386, $E400)/OFFSET($G379, -$E386, $E400)+OFFSET($G380, -$E386, $E400)/OFFSET($G381, -$E386, $E400), 0), OFFSET($G378, -$E386, $E400)+OFFSET($G380, -$E386, $E400)-SUM($G401:CA401)))))), 0)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$294:H$343, $E421)","v":0},{"$f":"INDEX('RAB input'!I$294:I$343, $E421)","v":0},{"$f":"INDEX('RAB input'!J$294:J$343, $E421)","v":0},{"$f":"INDEX('RAB input'!K$294:K$343, $E421)","v":0},{"$f":"INDEX('RAB input'!L$294:L$343, $E421)","v":0},{"$f":"INDEX('RAB input'!M$294:M$343, $E421)","v":0},{"$f":"INDEX('RAB input'!N$294:N$343, $E421)","v":0},{"$f":"INDEX('RAB input'!O$294:O$343, $E421)","v":0},{"$f":"INDEX('RAB input'!P$294:P$343, $E421)","v":0},{"$f":"INDEX('RAB input'!Q$294:Q$343, $E421)","v":0},{"$f":"INDEX('RAB input'!R$294:R$343, $E421)","v":0},{"$f":"INDEX('RAB input'!S$294:S$343, $E421)","v":0},{"$f":"INDEX('RAB input'!T$294:T$343, $E421)","v":0},{"$f":"INDEX('RAB input'!U$294:U$343, $E421)","v":0},{"$f":"INDEX('RAB input'!V$294:V$343, $E421)","v":0},{"$f":"INDEX('RAB input'!W$294:W$343, $E421)","v":0},{"$f":"INDEX('RAB input'!X$294:X$343, $E421)","v":0},{"$f":"INDEX('RAB input'!Y$294:Y$343, $E421)","v":0},{"$f":"INDEX('RAB input'!Z$294:Z$343, $E421)","v":0},{"$f":"INDEX('RAB input'!AA$294:AA$343, $E421)","v":0},{"$f":"INDEX('RAB input'!AB$294:AB$343, $E421)","v":0},{"$f":"INDEX('RAB input'!AC$294:AC$343, $E421)","v":0},{"$f":"INDEX('RAB input'!AD$294:AD$343, $E421)","v":0},{"$f":"INDEX('RAB input'!AE$294:AE$343, $E421)","v":0},{"$f":"INDEX('RAB input'!AF$294:AF$343, $E421)","v":0},{"$f":"INDEX('RAB input'!AG$294:AG$343, $E421)","v":0},{"$f":"INDEX('RAB input'!AH$294:AH$343, $E421)","v":0},{"$f":"INDEX('RAB input'!AI$294:AI$343, $E421)","v":0},{"$f":"INDEX('RAB input'!AJ$294:AJ$343, $E421)","v":0},{"$f":"INDEX('RAB input'!AK$294:AK$343, $E421)","v":0},{"$f":"INDEX('RAB input'!AL$294:AL$343, $E421)","v":0},{"$f":"INDEX('RAB input'!AM$294:AM$343, $E421)","v":0},{"$f":"INDEX('RAB input'!AN$294:AN$343, $E421)","v":0},{"$f":"INDEX('RAB input'!AO$294:AO$343, $E421)","v":0},{"$f":"INDEX('RAB input'!AP$294:AP$343, $E421)","v":0},{"$f":"INDEX('RAB input'!AQ$294:AQ$343, $E421)","v":0},{"$f":"INDEX('RAB input'!AR$294:AR$343, $E421)","v":0},{"$f":"INDEX('RAB input'!AS$294:AS$343, $E421)","v":0},{"$f":"INDEX('RAB input'!AT$294:AT$343, $E421)","v":0},{"$f":"INDEX('RAB input'!AU$294:AU$343, $E421)","v":0},{"$f":"INDEX('RAB input'!AV$294:AV$343, $E421)","v":0},{"$f":"INDEX('RAB input'!AW$294:AW$343, $E421)","v":0},{"$f":"INDEX('RAB input'!AX$294:AX$343, $E421)","v":0},{"$f":"INDEX('RAB input'!AY$294:AY$343, $E421)","v":0},{"$f":"INDEX('RAB input'!AZ$294:AZ$343, $E421)","v":0},{"$f":"INDEX('RAB input'!BA$294:BA$343, $E421)","v":0},{"$f":"INDEX('RAB input'!BB$294:BB$343, $E421)","v":0},{"$f":"INDEX('RAB input'!BC$294:BC$343, $E421)","v":0},{"$f":"INDEX('RAB input'!BD$294:BD$343, $E421)","v":0},{"$f":"INDEX('RAB input'!BE$294:BE$343, $E421)","v":0},{"$f":"INDEX('RAB input'!BF$294:BF$343, $E421)","v":0},{"$f":"INDEX('RAB input'!BG$294:BG$343, $E421)","v":0},{"$f":"INDEX('RAB input'!BH$294:BH$343, $E421)","v":0},{"$f":"INDEX('RAB input'!BI$294:BI$343, $E421)","v":0},{"$f":"INDEX('RAB input'!BJ$294:BJ$343, $E421)","v":0},{"$f":"INDEX('RAB input'!BK$294:BK$343, $E421)","v":0},{"$f":"INDEX('RAB input'!BL$294:BL$343, $E421)","v":0},{"$f":"INDEX('RAB input'!BM$294:BM$343, $E421)","v":0},{"$f":"INDEX('RAB input'!BN$294:BN$343, $E421)","v":0},{"$f":"INDEX('RAB input'!BO$294:BO$343, $E421)","v":0},{"$f":"INDEX('RAB input'!BP$294:BP$343, $E421)","v":0},{"$f":"INDEX('RAB input'!BQ$294:BQ$343, $E421)","v":0},{"$f":"INDEX('RAB input'!BR$294:BR$343, $E421)","v":0},{"$f":"INDEX('RAB input'!BS$294:BS$343, $E421)","v":0},{"$f":"INDEX('RAB input'!BT$294:BT$343, $E421)","v":0},{"$f":"INDEX('RAB input'!BU$294:BU$343, $E421)","v":0},{"$f":"INDEX('RAB input'!BV$294:BV$343, $E421)","v":0},{"$f":"INDEX('RAB input'!BW$294:BW$343, $E421)","v":0},{"$f":"INDEX('RAB input'!BX$294:BX$343, $E421)","v":0},{"$f":"INDEX('RAB input'!BY$294:BY$343, $E421)","v":0},{"$f":"INDEX('RAB input'!BZ$294:BZ$343, $E421)","v":0},{"$f":"INDEX('RAB input'!CA$294:CA$343, $E421)","v":0},{"$f":"INDEX('RAB input'!CB$294:CB$343, $E421)","v":0}]
[]
[]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E480)","v":"Depreciation of net capex 2014-15"},null,null,null,null,{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>K$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:J480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>L$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:K480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>M$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:L480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>N$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:M480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>O$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:N480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>P$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:O480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>Q$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:P480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>R$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:Q480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>S$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:R480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>T$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:S480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>U$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:T480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>V$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:U480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>W$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:V480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>X$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:W480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>Y$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:X480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>Z$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:Y480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>AA$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:Z480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>AB$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:AA480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>AC$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:AB480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>AD$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:AC480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>AE$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:AD480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>AF$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:AE480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>AG$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:AF480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>AH$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:AG480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>AI$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:AH480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>AJ$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:AI480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>AK$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:AJ480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>AL$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:AK480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>AM$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:AL480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>AN$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:AM480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>AO$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:AN480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>AP$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:AO480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>AQ$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:AP480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>AR$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:AQ480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>AS$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:AR480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>AT$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:AS480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>AU$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:AT480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>AV$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:AU480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>AW$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:AV480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>AX$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:AW480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>AY$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:AX480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>AZ$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:AY480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>BA$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:AZ480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>BB$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:BA480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>BC$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:BB480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>BD$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:BC480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>BE$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:BD480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>BF$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:BE480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>BG$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:BF480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>BH$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:BG480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>BI$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:BH480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>BJ$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:BI480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>BK$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:BJ480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>BL$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:BK480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>BM$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:BL480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>BN$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:BM480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>BO$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:BN480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>BP$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:BO480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>BQ$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:BP480))))","v":4.9115647364653787E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>BR$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:BQ480))))","v":4.9115647364652432E-4},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>BS$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:BR480))))","v":0},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>BT$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:BS480))))","v":0},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>BU$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:BT480))))","v":0},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>BV$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:BU480))))","v":0},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>BW$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:BV480))))","v":0},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>BX$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:BW480))))","v":0},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>BY$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:BX480))))","v":0},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>BZ$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:BY480))))","v":0},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>CA$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:BZ480))))","v":0},{"$f":"IF(OFFSET($G471, -$E480, $E480)=\"n/a\",0,IF(OFFSET($G471,-$E480,$E480)+$E480>CB$5,IFERROR((OFFSET($G470,-$E480,$E480)/(OFFSET($G471,-$E480,$E480))),0),(OFFSET($G470,-$E480,$E480)-SUM($G480:CA480))))","v":0}]
[null,null,null,null,{"$f":"E482","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E491)","v":"Depreciation of t-1 and t-2 adjustment 2011-12"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=M$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:L492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:L492)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:L492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=N$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:M492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:M492)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:M492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=O$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:N492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:N492)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:N492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=P$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:O492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:O492)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:O492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=Q$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:P492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:P492)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:P492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=R$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:Q492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:Q492)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:Q492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=S$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:R492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:R492)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:R492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=T$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:S492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:S492)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:S492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=U$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:T492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:T492)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:T492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=V$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:U492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:U492)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:U492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=W$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:V492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:V492)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:V492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=X$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:W492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:W492)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:W492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=Y$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:X492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:X492)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:X492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=Z$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:Y492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:Y492)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:Y492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=AA$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:Z492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:Z492)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:Z492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=AB$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:AA492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:AA492)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:AA492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=AC$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:AB492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:AB492)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:AB492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=AD$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:AC492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:AC492)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:AC492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=AE$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:AD492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:AD492)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:AD492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=AF$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:AE492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:AE492)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:AE492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=AG$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:AF492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:AF492)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:AF492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=AH$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:AG492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:AG492)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:AG492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=AI$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:AH492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:AH492)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:AH492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=AJ$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:AI492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:AI492)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:AI492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=AK$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:AJ492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:AJ492)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:AJ492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=AL$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:AK492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:AK492)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:AK492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=AM$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:AL492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:AL492)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:AL492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=AN$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:AM492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:AM492)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:AM492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=AO$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:AN492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:AN492)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:AN492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=AP$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:AO492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:AO492)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:AO492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=AQ$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:AP492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:AP492)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:AP492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=AR$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:AQ492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:AQ492)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:AQ492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=AS$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:AR492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:AR492)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:AR492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=AT$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:AS492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:AS492)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:AS492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=AU$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:AT492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:AT492)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:AT492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=AV$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:AU492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:AU492)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:AU492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=AW$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:AV492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:AV492)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:AV492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=AX$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:AW492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:AW492)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:AW492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=AY$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:AX492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:AX492)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:AX492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=AZ$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:AY492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:AY492)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:AY492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=BA$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:AZ492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:AZ492)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:AZ492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=BB$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:BA492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:BA492)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:BA492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=BC$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:BB492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:BB492)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:BB492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=BD$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:BC492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:BC492)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:BC492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=BE$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:BD492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:BD492)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:BD492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=BF$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:BE492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:BE492)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:BE492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=BG$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:BF492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:BF492)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:BF492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=BH$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:BG492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:BG492)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:BG492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=BI$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:BH492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:BH492)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:BH492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=BJ$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:BI492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:BI492)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:BI492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=BK$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:BJ492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:BJ492)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:BJ492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=BL$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:BK492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:BK492)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:BK492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=BM$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:BL492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:BL492)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:BL492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=BN$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:BM492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:BM492)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:BM492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=BO$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:BN492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:BN492)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:BN492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=BP$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:BO492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:BO492)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:BO492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=BQ$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:BP492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:BP492)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:BP492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=BR$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:BQ492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:BQ492)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:BQ492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=BS$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:BR492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:BR492)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:BR492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=BT$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:BS492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:BS492)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:BS492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=BU$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:BT492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:BT492)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:BT492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=BV$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:BU492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:BU492)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:BU492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=BW$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:BV492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:BV492)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:BV492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=BX$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:BW492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:BW492)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:BW492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=BY$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:BX492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:BX492)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:BX492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=BZ$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:BY492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:BY492)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:BY492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=CA$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:BZ492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:BZ492)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:BZ492)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E491)+$E477>=CB$5, 0,\nIF(AND(OFFSET($G469, -$E477, $E491)<>0, OFFSET($G471, -$E477, $E491)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)-SUM($G492:CA492)),\nIF(AND(OFFSET($G469, -$E477, $E491)=0, OFFSET($G471, -$E477, $E491)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G472, -$E477, $E491)+$E491, IFERROR(OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G471, -$E477, $E491)-SUM($G492:CA492)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E491)<OFFSET($G470, -$E477, $E491)+$E491, IFERROR(OFFSET($G469, -$E477, $E491)/OFFSET($G470, -$E477, $E491)+OFFSET($G471, -$E477, $E491)/OFFSET($G472, -$E477, $E491), 0), OFFSET($G469, -$E477, $E491)+OFFSET($G471, -$E477, $E491)-SUM($G492:CA492)))))), 0)","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G515<>0, IF(G514<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E513)-'RAB input'!$H$11, \"n/a\"), 0)","v":35},{"$f":"IF(H515<>0, IF(H514<>\"n/a\", H514-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I515<>0, IF(I514<>\"n/a\", I514-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J515<>0, IF(J514<>\"n/a\", J514-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K515<>0, IF(K514<>\"n/a\", K514-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L515<>0, IF(L514<>\"n/a\", L514-'RAB input'!M$11, \"n/a\"), 0)","v":38},{"$f":"IF(M515<>0, IF(M514<>\"n/a\", M514-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N515<>0, IF(N514<>\"n/a\", N514-'RAB input'!O$11, \"n/a\"), 0)","v":35},{"$f":"IF(O515<>0, IF(O514<>\"n/a\", O514-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P515<>0, IF(P514<>\"n/a\", P514-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q515<>0, IF(Q514<>\"n/a\", Q514-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R515<>0, IF(R514<>\"n/a\", R514-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S515<>0, IF(S514<>\"n/a\", S514-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T515<>0, IF(T514<>\"n/a\", T514-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U515<>0, IF(U514<>\"n/a\", U514-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V515<>0, IF(V514<>\"n/a\", V514-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W515<>0, IF(W514<>\"n/a\", W514-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X515<>0, IF(X514<>\"n/a\", X514-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y515<>0, IF(Y514<>\"n/a\", Y514-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z515<>0, IF(Z514<>\"n/a\", Z514-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA515<>0, IF(AA514<>\"n/a\", AA514-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB515<>0, IF(AB514<>\"n/a\", AB514-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC515<>0, IF(AC514<>\"n/a\", AC514-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD515<>0, IF(AD514<>\"n/a\", AD514-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE515<>0, IF(AE514<>\"n/a\", AE514-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF515<>0, IF(AF514<>\"n/a\", AF514-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG515<>0, IF(AG514<>\"n/a\", AG514-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH515<>0, IF(AH514<>\"n/a\", AH514-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI515<>0, IF(AI514<>\"n/a\", AI514-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ515<>0, IF(AJ514<>\"n/a\", AJ514-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK515<>0, IF(AK514<>\"n/a\", AK514-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL515<>0, IF(AL514<>\"n/a\", AL514-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM515<>0, IF(AM514<>\"n/a\", AM514-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN515<>0, IF(AN514<>\"n/a\", AN514-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO515<>0, IF(AO514<>\"n/a\", AO514-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP515<>0, IF(AP514<>\"n/a\", AP514-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ515<>0, IF(AQ514<>\"n/a\", AQ514-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR515<>0, IF(AR514<>\"n/a\", AR514-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS515<>0, IF(AS514<>\"n/a\", AS514-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT515<>0, IF(AT514<>\"n/a\", AT514-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU515<>0, IF(AU514<>\"n/a\", AU514-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV515<>0, IF(AV514<>\"n/a\", AV514-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW515<>0, IF(AW514<>\"n/a\", AW514-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX515<>0, IF(AX514<>\"n/a\", AX514-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY515<>0, IF(AY514<>\"n/a\", AY514-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ515<>0, IF(AZ514<>\"n/a\", AZ514-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA515<>0, IF(BA514<>\"n/a\", BA514-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB515<>0, IF(BB514<>\"n/a\", BB514-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC515<>0, IF(BC514<>\"n/a\", BC514-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD515<>0, IF(BD514<>\"n/a\", BD514-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE515<>0, IF(BE514<>\"n/a\", BE514-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF515<>0, IF(BF514<>\"n/a\", BF514-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG515<>0, IF(BG514<>\"n/a\", BG514-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH515<>0, IF(BH514<>\"n/a\", BH514-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI515<>0, IF(BI514<>\"n/a\", BI514-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ515<>0, IF(BJ514<>\"n/a\", BJ514-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK515<>0, IF(BK514<>\"n/a\", BK514-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL515<>0, IF(BL514<>\"n/a\", BL514-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM515<>0, IF(BM514<>\"n/a\", BM514-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN515<>0, IF(BN514<>\"n/a\", BN514-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO515<>0, IF(BO514<>\"n/a\", BO514-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP515<>0, IF(BP514<>\"n/a\", BP514-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ515<>0, IF(BQ514<>\"n/a\", BQ514-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR515<>0, IF(BR514<>\"n/a\", BR514-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS515<>0, IF(BS514<>\"n/a\", BS514-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT515<>0, IF(BT514<>\"n/a\", BT514-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU515<>0, IF(BU514<>\"n/a\", BU514-'RAB input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV515<>0, IF(BV514<>\"n/a\", BV514-'RAB input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW515<>0, IF(BW514<>\"n/a\", BW514-'RAB input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX515<>0, IF(BX514<>\"n/a\", BX514-'RAB input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY515<>0, IF(BY514<>\"n/a\", BY514-'RAB input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ515<>0, IF(BZ514<>\"n/a\", BZ514-'RAB input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA515<>0, IF(CA514<>\"n/a\", CA514-'RAB input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB515<>0, IF(CB514<>\"n/a\", CB514-'RAB input'!CC$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E533)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>R$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:Q533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>S$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:R533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>T$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:S533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>U$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:T533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>V$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:U533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>W$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:V533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>X$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:W533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>Y$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:X533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>Z$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:Y533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>AA$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:Z533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>AB$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:AA533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>AC$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:AB533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>AD$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:AC533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>AE$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:AD533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>AF$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:AE533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>AG$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:AF533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>AH$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:AG533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>AI$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:AH533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>AJ$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:AI533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>AK$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:AJ533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>AL$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:AK533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>AM$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:AL533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>AN$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:AM533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>AO$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:AN533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>AP$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:AO533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>AQ$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:AP533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>AR$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:AQ533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>AS$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:AR533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>AT$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:AS533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>AU$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:AT533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>AV$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:AU533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>AW$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:AV533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>AX$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:AW533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>AY$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:AX533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>AZ$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:AY533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>BA$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:AZ533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>BB$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:BA533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>BC$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:BB533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>BD$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:BC533))))","v":1.5842171351982924E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>BE$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:BD533))))","v":1.5842171351982265E-3},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>BF$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:BE533))))","v":0},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>BG$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:BF533))))","v":0},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>BH$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:BG533))))","v":0},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>BI$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:BH533))))","v":0},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>BJ$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:BI533))))","v":0},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>BK$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:BJ533))))","v":0},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>BL$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:BK533))))","v":0},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>BM$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:BL533))))","v":0},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>BN$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:BM533))))","v":0},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>BO$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:BN533))))","v":0},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>BP$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:BO533))))","v":0},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>BQ$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:BP533))))","v":0},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>BR$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:BQ533))))","v":0},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>BS$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:BR533))))","v":0},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>BT$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:BS533))))","v":0},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>BU$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:BT533))))","v":0},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>BV$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:BU533))))","v":0},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>BW$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:BV533))))","v":0},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>BX$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:BW533))))","v":0},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>BY$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:BX533))))","v":0},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>BZ$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:BY533))))","v":0},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>CA$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:BZ533))))","v":0},{"$f":"IF(OFFSET($G524, -$E533, $E533)=\"n/a\",0,IF(OFFSET($G524,-$E533,$E533)+$E533>CB$5,IFERROR((OFFSET($G523,-$E533,$E533)/(OFFSET($G524,-$E533,$E533))),0),(OFFSET($G523,-$E533,$E533)-SUM($G533:CA533))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E532)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(Q$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:P551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(R$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:Q551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(S$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:R551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(T$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:S551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(U$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:T551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(V$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:U551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(W$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:V551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(X$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:W551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(Y$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:X551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(Z$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:Y551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(AA$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:Z551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(AB$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:AA551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(AC$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:AB551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(AD$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:AC551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(AE$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:AD551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(AF$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:AE551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(AG$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:AF551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(AH$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:AG551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(AI$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:AH551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:AI551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(AK$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:AJ551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(AL$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:AK551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(AM$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:AL551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(AN$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:AM551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(AO$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:AN551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(AP$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:AO551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:AP551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(AR$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:AQ551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(AS$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:AR551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(AT$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:AS551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(AU$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:AT551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(AV$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:AU551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(AW$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:AV551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(AX$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:AW551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(AY$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:AX551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:AY551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(BA$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:AZ551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(BB$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:BA551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(BC$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:BB551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(BD$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:BC551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(BE$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:BD551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(BF$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:BE551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(BG$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:BF551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(BH$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:BG551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(BI$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:BH551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:BI551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(BK$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:BJ551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(BL$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:BK551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(BM$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:BL551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(BN$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:BM551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(BO$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:BN551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(BP$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:BO551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:BP551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(BR$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:BQ551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(BS$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:BR551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(BT$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:BS551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(BU$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:BT551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(BV$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:BU551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(BW$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:BV551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(BX$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:BW551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(BY$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:BX551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:BY551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(CA$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:BZ551)))","v":0},{"$f":"IF(OR(OFFSET($G527, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=0, OFFSET($G528, -$E531, $E532)=\"n/a\"), 0, IF(CB$5<=OFFSET($G528, -$E531, $E532)+$E532, IFERROR(OFFSET($G527, -$E531, $E532)/OFFSET($G528, -$E531, $E532), 0), OFFSET($G527, -$E531, $E532)-SUM($G551:CA551)))","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,{"$f":"E584+2","v":7},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E584)","v":"Depreciation of t-1 and t-2 adjustment 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=O$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:N585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:N585)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:N585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=P$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:O585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:O585)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:O585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=Q$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:P585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:P585)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:P585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=R$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:Q585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:Q585)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:Q585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=S$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:R585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:R585)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:R585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=T$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:S585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:S585)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:S585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=U$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:T585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:T585)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:T585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=V$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:U585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:U585)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:U585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=W$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:V585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:V585)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:V585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=X$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:W585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:W585)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:W585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=Y$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:X585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:X585)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:X585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=Z$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:Y585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:Y585)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:Y585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=AA$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:Z585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:Z585)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:Z585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=AB$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:AA585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:AA585)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:AA585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=AC$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:AB585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:AB585)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:AB585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=AD$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:AC585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:AC585)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:AC585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=AE$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:AD585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:AD585)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:AD585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=AF$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:AE585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:AE585)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:AE585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=AG$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:AF585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:AF585)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:AF585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=AH$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:AG585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:AG585)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:AG585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=AI$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:AH585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:AH585)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:AH585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=AJ$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:AI585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:AI585)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:AI585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=AK$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:AJ585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:AJ585)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:AJ585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=AL$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:AK585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:AK585)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:AK585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=AM$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:AL585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:AL585)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:AL585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=AN$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:AM585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:AM585)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:AM585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=AO$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:AN585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:AN585)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:AN585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=AP$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:AO585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:AO585)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:AO585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=AQ$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:AP585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:AP585)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:AP585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=AR$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:AQ585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:AQ585)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:AQ585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=AS$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:AR585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:AR585)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:AR585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=AT$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:AS585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:AS585)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:AS585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=AU$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:AT585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:AT585)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:AT585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=AV$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:AU585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:AU585)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:AU585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=AW$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:AV585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:AV585)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:AV585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=AX$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:AW585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:AW585)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:AW585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=AY$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:AX585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:AX585)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:AX585)))))), 0)","v":1.8132465209166331E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=AZ$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:AY585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:AY585)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:AY585)))))), 0)","v":1.8132465209166199E-3},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=BA$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:AZ585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:AZ585)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:AZ585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=BB$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:BA585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:BA585)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:BA585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=BC$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:BB585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:BB585)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:BB585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=BD$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:BC585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:BC585)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:BC585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=BE$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:BD585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:BD585)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:BD585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=BF$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:BE585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:BE585)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:BE585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=BG$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:BF585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:BF585)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:BF585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=BH$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:BG585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:BG585)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:BG585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=BI$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:BH585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:BH585)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:BH585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=BJ$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:BI585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:BI585)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:BI585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=BK$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:BJ585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:BJ585)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:BJ585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=BL$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:BK585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:BK585)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:BK585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=BM$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:BL585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:BL585)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:BL585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=BN$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:BM585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:BM585)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:BM585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=BO$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:BN585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:BN585)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:BN585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=BP$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:BO585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:BO585)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:BO585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=BQ$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:BP585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:BP585)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:BP585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=BR$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:BQ585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:BQ585)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:BQ585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=BS$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:BR585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:BR585)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:BR585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=BT$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:BS585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:BS585)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:BS585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=BU$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:BT585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:BT585)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:BT585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=BV$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:BU585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:BU585)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:BU585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=BW$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:BV585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:BV585)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:BV585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=BX$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:BW585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:BW585)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:BW585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=BY$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:BX585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:BX585)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:BX585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=BZ$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:BY585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:BY585)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:BY585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=CA$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:BZ585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:BZ585)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:BZ585)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E584)+$E570>=CB$5, 0,\nIF(AND(OFFSET($G562, -$E570, $E584)<>0, OFFSET($G564, -$E570, $E584)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)-SUM($G585:CA585)),\nIF(AND(OFFSET($G562, -$E570, $E584)=0, OFFSET($G564, -$E570, $E584)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G565, -$E570, $E584)+$E584, IFERROR(OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G564, -$E570, $E584)-SUM($G585:CA585)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E584)<OFFSET($G563, -$E570, $E584)+$E584, IFERROR(OFFSET($G562, -$E570, $E584)/OFFSET($G563, -$E570, $E584)+OFFSET($G564, -$E570, $E584)/OFFSET($G565, -$E570, $E584), 0), OFFSET($G562, -$E570, $E584)+OFFSET($G564, -$E570, $E584)-SUM($G585:CA585)))))), 0)","v":0}]
[]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E621)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>N$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:M621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>O$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:N621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>P$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:O621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>Q$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:P621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>R$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:Q621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>S$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:R621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>T$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:S621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>U$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:T621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>V$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:U621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>W$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:V621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>X$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:W621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>Y$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:X621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>Z$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:Y621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>AA$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:Z621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>AB$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:AA621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>AC$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:AB621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>AD$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:AC621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>AE$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:AD621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>AF$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:AE621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>AG$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:AF621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>AH$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:AG621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>AI$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:AH621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>AJ$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:AI621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>AK$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:AJ621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>AL$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:AK621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>AM$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:AL621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>AN$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:AM621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>AO$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:AN621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>AP$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:AO621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>AQ$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:AP621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>AR$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:AQ621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>AS$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:AR621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>AT$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:AS621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>AU$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:AT621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>AV$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:AU621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>AW$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:AV621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>AX$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:AW621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>AY$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:AX621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>AZ$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:AY621))))","v":0.1584753656582614},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>BA$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:AZ621))))","v":0.15847536565826204},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>BB$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:BA621))))","v":0},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>BC$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:BB621))))","v":0},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>BD$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:BC621))))","v":0},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>BE$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:BD621))))","v":0},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>BF$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:BE621))))","v":0},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>BG$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:BF621))))","v":0},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>BH$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:BG621))))","v":0},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>BI$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:BH621))))","v":0},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>BJ$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:BI621))))","v":0},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>BK$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:BJ621))))","v":0},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>BL$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:BK621))))","v":0},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>BM$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:BL621))))","v":0},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>BN$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:BM621))))","v":0},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>BO$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:BN621))))","v":0},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>BP$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:BO621))))","v":0},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>BQ$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:BP621))))","v":0},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>BR$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:BQ621))))","v":0},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>BS$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:BR621))))","v":0},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>BT$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:BS621))))","v":0},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>BU$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:BT621))))","v":0},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>BV$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:BU621))))","v":0},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>BW$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:BV621))))","v":0},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>BX$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:BW621))))","v":0},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>BY$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:BX621))))","v":0},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>BZ$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:BY621))))","v":0},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>CA$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:BZ621))))","v":0},{"$f":"IF(OFFSET($G612, -$E621, $E621)=\"n/a\",0,IF(OFFSET($G612,-$E621,$E621)+$E621>CB$5,IFERROR((OFFSET($G611,-$E621,$E621)/(OFFSET($G612,-$E621,$E621))),0),(OFFSET($G611,-$E621,$E621)-SUM($G621:CA621))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E620)","v":"Depreciation of asset adjustments - RAB 2016-17"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(M$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:L639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(N$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:M639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(O$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:N639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(P$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:O639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(Q$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:P639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(R$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:Q639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(S$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:R639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(T$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:S639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(U$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:T639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(V$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:U639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(W$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:V639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(X$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:W639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(Y$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:X639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(Z$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:Y639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(AA$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:Z639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(AB$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:AA639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(AC$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:AB639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(AD$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:AC639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(AE$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:AD639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(AF$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:AE639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(AG$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:AF639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(AH$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:AG639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(AI$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:AH639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:AI639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(AK$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:AJ639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(AL$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:AK639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(AM$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:AL639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(AN$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:AM639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(AO$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:AN639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(AP$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:AO639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:AP639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(AR$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:AQ639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(AS$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:AR639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(AT$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:AS639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(AU$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:AT639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(AV$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:AU639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(AW$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:AV639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(AX$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:AW639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(AY$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:AX639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:AY639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(BA$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:AZ639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(BB$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:BA639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(BC$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:BB639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(BD$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:BC639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(BE$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:BD639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(BF$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:BE639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(BG$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:BF639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(BH$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:BG639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(BI$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:BH639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:BI639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(BK$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:BJ639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(BL$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:BK639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(BM$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:BL639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(BN$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:BM639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(BO$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:BN639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(BP$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:BO639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:BP639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(BR$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:BQ639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(BS$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:BR639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(BT$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:BS639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(BU$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:BT639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(BV$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:BU639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(BW$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:BV639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(BX$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:BW639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(BY$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:BX639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:BY639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(CA$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:BZ639)))","v":0},{"$f":"IF(OR(OFFSET($G615, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=0, OFFSET($G616, -$E619, $E620)=\"n/a\"), 0, IF(CB$5<=OFFSET($G616, -$E619, $E620)+$E620, IFERROR(OFFSET($G615, -$E619, $E620)/OFFSET($G616, -$E619, $E620), 0), OFFSET($G615, -$E619, $E620)-SUM($G639:CA639)))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G655<>0, IF(G652<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E651)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H655<>0, IF(H652<>\"n/a\", H652-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I655<>0, IF(I652<>\"n/a\", I652-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J655<>0, IF(J652<>\"n/a\", J652-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K655<>0, IF(K652<>\"n/a\", K652-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L655<>0, IF(L652<>\"n/a\", L652-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M655<>0, IF(M652<>\"n/a\", M652-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N655<>0, IF(N652<>\"n/a\", N652-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O655<>0, IF(O652<>\"n/a\", O652-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P655<>0, IF(P652<>\"n/a\", P652-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q655<>0, IF(Q652<>\"n/a\", Q652-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R655<>0, IF(R652<>\"n/a\", R652-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S655<>0, IF(S652<>\"n/a\", S652-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T655<>0, IF(T652<>\"n/a\", T652-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U655<>0, IF(U652<>\"n/a\", U652-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V655<>0, IF(V652<>\"n/a\", V652-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W655<>0, IF(W652<>\"n/a\", W652-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X655<>0, IF(X652<>\"n/a\", X652-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y655<>0, IF(Y652<>\"n/a\", Y652-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z655<>0, IF(Z652<>\"n/a\", Z652-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA655<>0, IF(AA652<>\"n/a\", AA652-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB655<>0, IF(AB652<>\"n/a\", AB652-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC655<>0, IF(AC652<>\"n/a\", AC652-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD655<>0, IF(AD652<>\"n/a\", AD652-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE655<>0, IF(AE652<>\"n/a\", AE652-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF655<>0, IF(AF652<>\"n/a\", AF652-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG655<>0, IF(AG652<>\"n/a\", AG652-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH655<>0, IF(AH652<>\"n/a\", AH652-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI655<>0, IF(AI652<>\"n/a\", AI652-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ655<>0, IF(AJ652<>\"n/a\", AJ652-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK655<>0, IF(AK652<>\"n/a\", AK652-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL655<>0, IF(AL652<>\"n/a\", AL652-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM655<>0, IF(AM652<>\"n/a\", AM652-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN655<>0, IF(AN652<>\"n/a\", AN652-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO655<>0, IF(AO652<>\"n/a\", AO652-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP655<>0, IF(AP652<>\"n/a\", AP652-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ655<>0, IF(AQ652<>\"n/a\", AQ652-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR655<>0, IF(AR652<>\"n/a\", AR652-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS655<>0, IF(AS652<>\"n/a\", AS652-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT655<>0, IF(AT652<>\"n/a\", AT652-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU655<>0, IF(AU652<>\"n/a\", AU652-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV655<>0, IF(AV652<>\"n/a\", AV652-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW655<>0, IF(AW652<>\"n/a\", AW652-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX655<>0, IF(AX652<>\"n/a\", AX652-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY655<>0, IF(AY652<>\"n/a\", AY652-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ655<>0, IF(AZ652<>\"n/a\", AZ652-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA655<>0, IF(BA652<>\"n/a\", BA652-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB655<>0, IF(BB652<>\"n/a\", BB652-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC655<>0, IF(BC652<>\"n/a\", BC652-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD655<>0, IF(BD652<>\"n/a\", BD652-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE655<>0, IF(BE652<>\"n/a\", BE652-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF655<>0, IF(BF652<>\"n/a\", BF652-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG655<>0, IF(BG652<>\"n/a\", BG652-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH655<>0, IF(BH652<>\"n/a\", BH652-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI655<>0, IF(BI652<>\"n/a\", BI652-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ655<>0, IF(BJ652<>\"n/a\", BJ652-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK655<>0, IF(BK652<>\"n/a\", BK652-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL655<>0, IF(BL652<>\"n/a\", BL652-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM655<>0, IF(BM652<>\"n/a\", BM652-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN655<>0, IF(BN652<>\"n/a\", BN652-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO655<>0, IF(BO652<>\"n/a\", BO652-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP655<>0, IF(BP652<>\"n/a\", BP652-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ655<>0, IF(BQ652<>\"n/a\", BQ652-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR655<>0, IF(BR652<>\"n/a\", BR652-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS655<>0, IF(BS652<>\"n/a\", BS652-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT655<>0, IF(BT652<>\"n/a\", BT652-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU655<>0, IF(BU652<>\"n/a\", BU652-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BV655<>0, IF(BV652<>\"n/a\", BV652-'RAB input'!BW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BW655<>0, IF(BW652<>\"n/a\", BW652-'RAB input'!BX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BX655<>0, IF(BX652<>\"n/a\", BX652-'RAB input'!BY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BY655<>0, IF(BY652<>\"n/a\", BY652-'RAB input'!BZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BZ655<>0, IF(BZ652<>\"n/a\", BZ652-'RAB input'!CA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CA655<>0, IF(CA652<>\"n/a\", CA652-'RAB input'!CB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CB655<>0, IF(CB652<>\"n/a\", CB652-'RAB input'!CC$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E673)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>T$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:S673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>U$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:T673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>V$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:U673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>W$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:V673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>X$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:W673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>Y$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:X673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>Z$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:Y673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>AA$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:Z673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>AB$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:AA673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>AC$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:AB673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>AD$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:AC673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>AE$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:AD673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>AF$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:AE673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>AG$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:AF673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>AH$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:AG673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>AI$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:AH673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>AJ$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:AI673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>AK$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:AJ673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>AL$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:AK673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>AM$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:AL673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>AN$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:AM673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>AO$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:AN673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>AP$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:AO673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>AQ$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:AP673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>AR$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:AQ673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>AS$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:AR673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>AT$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:AS673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>AU$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:AT673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>AV$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:AU673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>AW$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:AV673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>AX$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:AW673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>AY$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:AX673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>AZ$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:AY673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>BA$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:AZ673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>BB$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:BA673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>BC$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:BB673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>BD$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:BC673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>BE$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:BD673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>BF$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:BE673))))","v":0.18909305680083491},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>BG$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:BF673))))","v":0.18909305680083488},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>BH$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:BG673))))","v":0},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>BI$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:BH673))))","v":0},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>BJ$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:BI673))))","v":0},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>BK$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:BJ673))))","v":0},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>BL$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:BK673))))","v":0},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>BM$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:BL673))))","v":0},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>BN$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:BM673))))","v":0},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>BO$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:BN673))))","v":0},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>BP$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:BO673))))","v":0},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>BQ$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:BP673))))","v":0},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>BR$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:BQ673))))","v":0},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>BS$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:BR673))))","v":0},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>BT$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:BS673))))","v":0},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>BU$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:BT673))))","v":0},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>BV$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:BU673))))","v":0},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>BW$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:BV673))))","v":0},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>BX$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:BW673))))","v":0},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>BY$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:BX673))))","v":0},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>BZ$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:BY673))))","v":0},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>CA$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:BZ673))))","v":0},{"$f":"IF(OFFSET($G664, -$E673, $E673)=\"n/a\",0,IF(OFFSET($G664,-$E673,$E673)+$E673>CB$5,IFERROR((OFFSET($G663,-$E673,$E673)/(OFFSET($G664,-$E673,$E673))),0),(OFFSET($G663,-$E673,$E673)-SUM($G673:CA673))))","v":0}]
[null,null,null,null,{"$f":"E666","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E675)","v":"Depreciation of t-1 and t-2 adjustment 2011-12"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=M$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:L676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:L676)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:L676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=N$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:M676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:M676)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:M676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=O$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:N676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:N676)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:N676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=P$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:O676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:O676)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:O676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=Q$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:P676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:P676)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:P676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=R$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:Q676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:Q676)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:Q676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=S$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:R676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:R676)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:R676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=T$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:S676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:S676)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:S676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=U$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:T676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:T676)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:T676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=V$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:U676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:U676)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:U676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=W$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:V676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:V676)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:V676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=X$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:W676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:W676)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:W676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=Y$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:X676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:X676)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:X676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=Z$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:Y676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:Y676)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:Y676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=AA$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:Z676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:Z676)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:Z676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=AB$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:AA676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:AA676)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:AA676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=AC$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:AB676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:AB676)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:AB676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=AD$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:AC676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:AC676)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:AC676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=AE$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:AD676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:AD676)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:AD676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=AF$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:AE676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:AE676)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:AE676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=AG$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:AF676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:AF676)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:AF676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=AH$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:AG676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:AG676)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:AG676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=AI$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:AH676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:AH676)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:AH676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=AJ$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:AI676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:AI676)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:AI676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=AK$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:AJ676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:AJ676)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:AJ676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=AL$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:AK676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:AK676)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:AK676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=AM$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:AL676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:AL676)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:AL676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=AN$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:AM676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:AM676)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:AM676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=AO$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:AN676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:AN676)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:AN676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=AP$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:AO676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:AO676)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:AO676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=AQ$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:AP676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:AP676)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:AP676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=AR$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:AQ676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:AQ676)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:AQ676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=AS$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:AR676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:AR676)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:AR676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=AT$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:AS676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:AS676)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:AS676)))))), 0)","v":-7.5978722816547384E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=AU$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:AT676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:AT676)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:AT676)))))), 0)","v":-7.5978722816548938E-2},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=AV$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:AU676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:AU676)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:AU676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=AW$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:AV676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:AV676)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:AV676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=AX$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:AW676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:AW676)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:AW676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=AY$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:AX676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:AX676)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:AX676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=AZ$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:AY676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:AY676)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:AY676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=BA$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:AZ676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:AZ676)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:AZ676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=BB$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:BA676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:BA676)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:BA676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=BC$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:BB676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:BB676)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:BB676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=BD$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:BC676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:BC676)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:BC676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=BE$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:BD676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:BD676)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:BD676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=BF$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:BE676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:BE676)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:BE676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=BG$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:BF676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:BF676)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:BF676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=BH$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:BG676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:BG676)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:BG676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=BI$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:BH676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:BH676)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:BH676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=BJ$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:BI676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:BI676)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:BI676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=BK$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:BJ676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:BJ676)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:BJ676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=BL$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:BK676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:BK676)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:BK676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=BM$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:BL676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:BL676)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:BL676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=BN$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:BM676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:BM676)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:BM676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=BO$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:BN676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:BN676)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:BN676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=BP$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:BO676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:BO676)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:BO676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=BQ$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:BP676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:BP676)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:BP676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=BR$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:BQ676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:BQ676)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:BQ676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=BS$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:BR676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:BR676)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:BR676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=BT$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:BS676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:BS676)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:BS676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=BU$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:BT676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:BT676)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:BT676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=BV$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:BU676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:BU676)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:BU676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=BW$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:BV676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:BV676)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:BV676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=BX$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:BW676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:BW676)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:BW676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=BY$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:BX676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:BX676)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:BX676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=BZ$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:BY676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:BY676)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:BY676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=CA$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:BZ676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:BZ676)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:BZ676)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E675)+$E661>=CB$5, 0,\nIF(AND(OFFSET($G653, -$E661, $E675)<>0, OFFSET($G655, -$E661, $E675)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)-SUM($G676:CA676)),\nIF(AND(OFFSET($G653, -$E661, $E675)=0, OFFSET($G655, -$E661, $E675)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G656, -$E661, $E675)+$E675, IFERROR(OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G655, -$E661, $E675)-SUM($G676:CA676)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E675)<OFFSET($G654, -$E661, $E675)+$E675, IFERROR(OFFSET($G653, -$E661, $E675)/OFFSET($G654, -$E661, $E675)+OFFSET($G655, -$E661, $E675)/OFFSET($G656, -$E661, $E675), 0), OFFSET($G653, -$E661, $E675)+OFFSET($G655, -$E661, $E675)-SUM($G676:CA676)))))), 0)","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E709)","v":"Depreciation of net capex 2013-14"},null,null,null,{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>J$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:I709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>K$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:J709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>L$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:K709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>M$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:L709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>N$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:M709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>O$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:N709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>P$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:O709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>Q$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:P709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>R$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:Q709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>S$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:R709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>T$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:S709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>U$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:T709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>V$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:U709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>W$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:V709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>X$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:W709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>Y$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:X709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>Z$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:Y709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>AA$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:Z709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>AB$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:AA709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>AC$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:AB709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>AD$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:AC709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>AE$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:AD709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>AF$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:AE709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>AG$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:AF709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>AH$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:AG709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>AI$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:AH709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>AJ$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:AI709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>AK$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:AJ709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>AL$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:AK709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>AM$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:AL709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>AN$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:AM709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>AO$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:AN709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>AP$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:AO709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>AQ$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:AP709))))","v":7.5795420173287303E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>AR$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:AQ709))))","v":7.5795420173287997E-2},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>AS$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:AR709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>AT$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:AS709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>AU$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:AT709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>AV$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:AU709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>AW$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:AV709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>AX$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:AW709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>AY$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:AX709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>AZ$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:AY709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>BA$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:AZ709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>BB$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:BA709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>BC$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:BB709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>BD$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:BC709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>BE$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:BD709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>BF$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:BE709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>BG$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:BF709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>BH$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:BG709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>BI$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:BH709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>BJ$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:BI709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>BK$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:BJ709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>BL$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:BK709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>BM$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:BL709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>BN$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:BM709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>BO$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:BN709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>BP$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:BO709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>BQ$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:BP709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>BR$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:BQ709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>BS$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:BR709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>BT$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:BS709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>BU$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:BT709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>BV$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:BU709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>BW$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:BV709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>BX$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:BW709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>BY$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:BX709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>BZ$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:BY709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>CA$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:BZ709))))","v":0},{"$f":"IF(OFFSET($G700, -$E709, $E709)=\"n/a\",0,IF(OFFSET($G700,-$E709,$E709)+$E709>CB$5,IFERROR((OFFSET($G699,-$E709,$E709)/(OFFSET($G700,-$E709,$E709))),0),(OFFSET($G699,-$E709,$E709)-SUM($G709:CA709))))","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E708)","v":"Depreciation of asset adjustments - RAB 2012-13"},null,null,{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(I$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:H727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(J$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:I727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(K$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:J727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(L$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:K727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(M$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:L727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(N$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:M727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(O$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:N727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(P$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:O727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(Q$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:P727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(R$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:Q727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(S$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:R727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(T$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:S727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(U$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:T727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(V$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:U727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(W$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:V727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(X$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:W727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(Y$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:X727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(Z$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:Y727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(AA$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:Z727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(AB$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:AA727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(AC$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:AB727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(AD$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:AC727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(AE$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:AD727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(AF$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:AE727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(AG$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:AF727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(AH$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:AG727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(AI$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:AH727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:AI727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(AK$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:AJ727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(AL$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:AK727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(AM$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:AL727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(AN$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:AM727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(AO$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:AN727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(AP$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:AO727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:AP727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(AR$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:AQ727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(AS$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:AR727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(AT$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:AS727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(AU$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:AT727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(AV$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:AU727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(AW$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:AV727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(AX$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:AW727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(AY$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:AX727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:AY727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(BA$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:AZ727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(BB$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:BA727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(BC$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:BB727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(BD$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:BC727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(BE$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:BD727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(BF$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:BE727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(BG$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:BF727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(BH$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:BG727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(BI$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:BH727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:BI727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(BK$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:BJ727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(BL$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:BK727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(BM$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:BL727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(BN$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:BM727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(BO$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:BN727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(BP$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:BO727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:BP727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(BR$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:BQ727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(BS$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:BR727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(BT$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:BS727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(BU$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:BT727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(BV$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:BU727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(BW$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:BV727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(BX$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:BW727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(BY$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:BX727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:BY727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(CA$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:BZ727)))","v":0},{"$f":"IF(OR(OFFSET($G703, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=0, OFFSET($G704, -$E707, $E708)=\"n/a\"), 0, IF(CB$5<=OFFSET($G704, -$E707, $E708)+$E708, IFERROR(OFFSET($G703, -$E707, $E708)/OFFSET($G704, -$E707, $E708), 0), OFFSET($G703, -$E707, $E708)-SUM($G727:CA727)))","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$187:$G$236, $E743)=\"\", IF($G743=0, 0, F744), INDEX('RAB input'!$G$187:$G$236, $E743))","v":17.513973477369905},{"$f":"IF(INDEX('RAB input'!H$187:H$236, $E743)=\"\", G744, INDEX('RAB input'!H$187:H$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!I$187:I$236, $E743)=\"\", H744, INDEX('RAB input'!I$187:I$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!J$187:J$236, $E743)=\"\", I744, INDEX('RAB input'!J$187:J$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!K$187:K$236, $E743)=\"\", J744, INDEX('RAB input'!K$187:K$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!L$187:L$236, $E743)=\"\", K744, INDEX('RAB input'!L$187:L$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!M$187:M$236, $E743)=\"\", L744, INDEX('RAB input'!M$187:M$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!N$187:N$236, $E743)=\"\", M744, INDEX('RAB input'!N$187:N$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!O$187:O$236, $E743)=\"\", N744, INDEX('RAB input'!O$187:O$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!P$187:P$236, $E743)=\"\", O744, INDEX('RAB input'!P$187:P$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!Q$187:Q$236, $E743)=\"\", P744, INDEX('RAB input'!Q$187:Q$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!R$187:R$236, $E743)=\"\", Q744, INDEX('RAB input'!R$187:R$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!S$187:S$236, $E743)=\"\", R744, INDEX('RAB input'!S$187:S$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!T$187:T$236, $E743)=\"\", S744, INDEX('RAB input'!T$187:T$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!U$187:U$236, $E743)=\"\", T744, INDEX('RAB input'!U$187:U$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!V$187:V$236, $E743)=\"\", U744, INDEX('RAB input'!V$187:V$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!W$187:W$236, $E743)=\"\", V744, INDEX('RAB input'!W$187:W$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!X$187:X$236, $E743)=\"\", W744, INDEX('RAB input'!X$187:X$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!Y$187:Y$236, $E743)=\"\", X744, INDEX('RAB input'!Y$187:Y$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!Z$187:Z$236, $E743)=\"\", Y744, INDEX('RAB input'!Z$187:Z$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!AA$187:AA$236, $E743)=\"\", Z744, INDEX('RAB input'!AA$187:AA$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!AB$187:AB$236, $E743)=\"\", AA744, INDEX('RAB input'!AB$187:AB$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!AC$187:AC$236, $E743)=\"\", AB744, INDEX('RAB input'!AC$187:AC$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!AD$187:AD$236, $E743)=\"\", AC744, INDEX('RAB input'!AD$187:AD$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!AE$187:AE$236, $E743)=\"\", AD744, INDEX('RAB input'!AE$187:AE$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!AF$187:AF$236, $E743)=\"\", AE744, INDEX('RAB input'!AF$187:AF$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!AG$187:AG$236, $E743)=\"\", AF744, INDEX('RAB input'!AG$187:AG$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!AH$187:AH$236, $E743)=\"\", AG744, INDEX('RAB input'!AH$187:AH$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!AI$187:AI$236, $E743)=\"\", AH744, INDEX('RAB input'!AI$187:AI$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!AJ$187:AJ$236, $E743)=\"\", AI744, INDEX('RAB input'!AJ$187:AJ$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!AK$187:AK$236, $E743)=\"\", AJ744, INDEX('RAB input'!AK$187:AK$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!AL$187:AL$236, $E743)=\"\", AK744, INDEX('RAB input'!AL$187:AL$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!AM$187:AM$236, $E743)=\"\", AL744, INDEX('RAB input'!AM$187:AM$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!AN$187:AN$236, $E743)=\"\", AM744, INDEX('RAB input'!AN$187:AN$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!AO$187:AO$236, $E743)=\"\", AN744, INDEX('RAB input'!AO$187:AO$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!AP$187:AP$236, $E743)=\"\", AO744, INDEX('RAB input'!AP$187:AP$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!AQ$187:AQ$236, $E743)=\"\", AP744, INDEX('RAB input'!AQ$187:AQ$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!AR$187:AR$236, $E743)=\"\", AQ744, INDEX('RAB input'!AR$187:AR$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!AS$187:AS$236, $E743)=\"\", AR744, INDEX('RAB input'!AS$187:AS$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!AT$187:AT$236, $E743)=\"\", AS744, INDEX('RAB input'!AT$187:AT$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!AU$187:AU$236, $E743)=\"\", AT744, INDEX('RAB input'!AU$187:AU$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!AV$187:AV$236, $E743)=\"\", AU744, INDEX('RAB input'!AV$187:AV$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!AW$187:AW$236, $E743)=\"\", AV744, INDEX('RAB input'!AW$187:AW$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!AX$187:AX$236, $E743)=\"\", AW744, INDEX('RAB input'!AX$187:AX$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!AY$187:AY$236, $E743)=\"\", AX744, INDEX('RAB input'!AY$187:AY$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!AZ$187:AZ$236, $E743)=\"\", AY744, INDEX('RAB input'!AZ$187:AZ$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!BA$187:BA$236, $E743)=\"\", AZ744, INDEX('RAB input'!BA$187:BA$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!BB$187:BB$236, $E743)=\"\", BA744, INDEX('RAB input'!BB$187:BB$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!BC$187:BC$236, $E743)=\"\", BB744, INDEX('RAB input'!BC$187:BC$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!BD$187:BD$236, $E743)=\"\", BC744, INDEX('RAB input'!BD$187:BD$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!BE$187:BE$236, $E743)=\"\", BD744, INDEX('RAB input'!BE$187:BE$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!BF$187:BF$236, $E743)=\"\", BE744, INDEX('RAB input'!BF$187:BF$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!BG$187:BG$236, $E743)=\"\", BF744, INDEX('RAB input'!BG$187:BG$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!BH$187:BH$236, $E743)=\"\", BG744, INDEX('RAB input'!BH$187:BH$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!BI$187:BI$236, $E743)=\"\", BH744, INDEX('RAB input'!BI$187:BI$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!BJ$187:BJ$236, $E743)=\"\", BI744, INDEX('RAB input'!BJ$187:BJ$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!BK$187:BK$236, $E743)=\"\", BJ744, INDEX('RAB input'!BK$187:BK$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!BL$187:BL$236, $E743)=\"\", BK744, INDEX('RAB input'!BL$187:BL$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!BM$187:BM$236, $E743)=\"\", BL744, INDEX('RAB input'!BM$187:BM$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!BN$187:BN$236, $E743)=\"\", BM744, INDEX('RAB input'!BN$187:BN$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!BO$187:BO$236, $E743)=\"\", BN744, INDEX('RAB input'!BO$187:BO$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!BP$187:BP$236, $E743)=\"\", BO744, INDEX('RAB input'!BP$187:BP$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!BQ$187:BQ$236, $E743)=\"\", BP744, INDEX('RAB input'!BQ$187:BQ$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!BR$187:BR$236, $E743)=\"\", BQ744, INDEX('RAB input'!BR$187:BR$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!BS$187:BS$236, $E743)=\"\", BR744, INDEX('RAB input'!BS$187:BS$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!BT$187:BT$236, $E743)=\"\", BS744, INDEX('RAB input'!BT$187:BT$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!BU$187:BU$236, $E743)=\"\", BT744, INDEX('RAB input'!BU$187:BU$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!BV$187:BV$236, $E743)=\"\", BU744, INDEX('RAB input'!BV$187:BV$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!BW$187:BW$236, $E743)=\"\", BV744, INDEX('RAB input'!BW$187:BW$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!BX$187:BX$236, $E743)=\"\", BW744, INDEX('RAB input'!BX$187:BX$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!BY$187:BY$236, $E743)=\"\", BX744, INDEX('RAB input'!BY$187:BY$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!BZ$187:BZ$236, $E743)=\"\", BY744, INDEX('RAB input'!BZ$187:BZ$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!CA$187:CA$236, $E743)=\"\", BZ744, INDEX('RAB input'!CA$187:CA$236, $E743))","v":35},{"$f":"IF(INDEX('RAB input'!CB$187:CB$236, $E743)=\"\", CA744, INDEX('RAB input'!CB$187:CB$236, $E743))","v":35}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E762)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>Q$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:P762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>R$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:Q762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>S$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:R762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>T$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:S762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>U$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:T762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>V$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:U762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>W$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:V762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>X$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:W762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>Y$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:X762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>Z$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:Y762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>AA$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:Z762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>AB$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:AA762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>AC$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:AB762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>AD$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:AC762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>AE$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:AD762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>AF$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:AE762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>AG$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:AF762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>AH$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:AG762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>AI$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:AH762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>AJ$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:AI762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>AK$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:AJ762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>AL$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:AK762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>AM$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:AL762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>AN$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:AM762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>AO$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:AN762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>AP$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:AO762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>AQ$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:AP762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>AR$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:AQ762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>AS$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:AR762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>AT$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:AS762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>AU$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:AT762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>AV$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:AU762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>AW$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:AV762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>AX$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:AW762))))","v":9.5934938383568258E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>AY$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:AX762))))","v":9.5934938383565704E-2},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>AZ$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:AY762))))","v":0},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>BA$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:AZ762))))","v":0},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>BB$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:BA762))))","v":0},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>BC$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:BB762))))","v":0},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>BD$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:BC762))))","v":0},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>BE$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:BD762))))","v":0},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>BF$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:BE762))))","v":0},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>BG$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:BF762))))","v":0},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>BH$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:BG762))))","v":0},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>BI$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:BH762))))","v":0},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>BJ$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:BI762))))","v":0},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>BK$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:BJ762))))","v":0},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>BL$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:BK762))))","v":0},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>BM$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:BL762))))","v":0},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>BN$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:BM762))))","v":0},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>BO$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:BN762))))","v":0},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>BP$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:BO762))))","v":0},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>BQ$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:BP762))))","v":0},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>BR$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:BQ762))))","v":0},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>BS$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:BR762))))","v":0},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>BT$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:BS762))))","v":0},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>BU$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:BT762))))","v":0},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>BV$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:BU762))))","v":0},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>BW$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:BV762))))","v":0},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>BX$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:BW762))))","v":0},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>BY$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:BX762))))","v":0},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>BZ$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:BY762))))","v":0},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>CA$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:BZ762))))","v":0},{"$f":"IF(OFFSET($G753, -$E762, $E762)=\"n/a\",0,IF(OFFSET($G753,-$E762,$E762)+$E762>CB$5,IFERROR((OFFSET($G752,-$E762,$E762)/(OFFSET($G753,-$E762,$E762))),0),(OFFSET($G752,-$E762,$E762)-SUM($G762:CA762))))","v":0}]
[]
[]
[null,null,null,null,{"$f":"E814+2","v":7},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E814)","v":"Depreciation of t-1 and t-2 adjustment 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=O$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:N815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:N815)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:N815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=P$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:O815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:O815)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:O815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=Q$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:P815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:P815)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:P815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=R$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:Q815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:Q815)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:Q815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=S$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:R815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:R815)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:R815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=T$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:S815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:S815)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:S815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=U$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:T815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:T815)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:T815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=V$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:U815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:U815)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:U815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=W$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:V815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:V815)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:V815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=X$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:W815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:W815)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:W815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=Y$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:X815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:X815)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:X815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=Z$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:Y815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:Y815)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:Y815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=AA$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:Z815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:Z815)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:Z815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=AB$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:AA815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:AA815)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:AA815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=AC$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:AB815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:AB815)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:AB815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=AD$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:AC815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:AC815)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:AC815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=AE$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:AD815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:AD815)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:AD815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=AF$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:AE815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:AE815)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:AE815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=AG$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:AF815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:AF815)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:AF815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=AH$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:AG815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:AG815)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:AG815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=AI$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:AH815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:AH815)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:AH815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=AJ$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:AI815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:AI815)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:AI815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=AK$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:AJ815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:AJ815)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:AJ815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=AL$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:AK815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:AK815)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:AK815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=AM$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:AL815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:AL815)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:AL815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=AN$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:AM815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:AM815)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:AM815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=AO$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:AN815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:AN815)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:AN815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=AP$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:AO815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:AO815)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:AO815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=AQ$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:AP815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:AP815)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:AP815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=AR$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:AQ815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:AQ815)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:AQ815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=AS$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:AR815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:AR815)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:AR815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=AT$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:AS815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:AS815)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:AS815)))))), 0)","v":4.1912821649013601E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=AU$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:AT815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:AT815)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:AT815)))))), 0)","v":4.191282164901361E-3},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=AV$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:AU815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:AU815)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:AU815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=AW$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:AV815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:AV815)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:AV815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=AX$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:AW815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:AW815)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:AW815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=AY$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:AX815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:AX815)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:AX815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=AZ$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:AY815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:AY815)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:AY815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=BA$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:AZ815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:AZ815)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:AZ815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=BB$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:BA815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:BA815)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:BA815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=BC$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:BB815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:BB815)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:BB815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=BD$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:BC815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:BC815)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:BC815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=BE$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:BD815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:BD815)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:BD815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=BF$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:BE815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:BE815)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:BE815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=BG$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:BF815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:BF815)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:BF815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=BH$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:BG815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:BG815)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:BG815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=BI$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:BH815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:BH815)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:BH815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=BJ$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:BI815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:BI815)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:BI815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=BK$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:BJ815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:BJ815)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:BJ815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=BL$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:BK815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:BK815)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:BK815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=BM$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:BL815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:BL815)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:BL815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=BN$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:BM815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:BM815)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:BM815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=BO$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:BN815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:BN815)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:BN815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=BP$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:BO815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:BO815)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:BO815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=BQ$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:BP815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:BP815)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:BP815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=BR$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:BQ815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:BQ815)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:BQ815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=BS$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:BR815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:BR815)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:BR815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=BT$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:BS815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:BS815)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:BS815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=BU$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:BT815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:BT815)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:BT815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=BV$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:BU815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:BU815)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:BU815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=BW$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:BV815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:BV815)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:BV815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=BX$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:BW815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:BW815)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:BW815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=BY$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:BX815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:BX815)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:BX815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=BZ$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:BY815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:BY815)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:BY815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=CA$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:BZ815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:BZ815)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:BZ815)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E814)+$E800>=CB$5, 0,\nIF(AND(OFFSET($G792, -$E800, $E814)<>0, OFFSET($G794, -$E800, $E814)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)-SUM($G815:CA815)),\nIF(AND(OFFSET($G792, -$E800, $E814)=0, OFFSET($G794, -$E800, $E814)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G795, -$E800, $E814)+$E814, IFERROR(OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G794, -$E800, $E814)-SUM($G815:CA815)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E814)<OFFSET($G793, -$E800, $E814)+$E814, IFERROR(OFFSET($G792, -$E800, $E814)/OFFSET($G793, -$E800, $E814)+OFFSET($G794, -$E800, $E814)/OFFSET($G795, -$E800, $E814), 0), OFFSET($G792, -$E800, $E814)+OFFSET($G794, -$E800, $E814)-SUM($G815:CA815)))))), 0)","v":0}]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E789, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"Overhead Low Voltage Lines Urban - depreciation"},null,{"$f":"SUM(H799:H831)","v":3.2843581601757195},3.3818643115703058,3.4725923552075089,3.6039687900293504,3.7279226439456057,3.8967083677000289,4.0977666184737753,4.2509102475843941,4.3837598477906399,4.5305223365249603,4.648699690716124,4.7644234828272021,4.8870670528079874,4.8870670528079874,4.8870670528079874,4.8870670528079874,4.8870670528079874,3.4516727756659455,1.6027088926322697,1.6027088926322697,1.6027088926322697,1.6027088926322697,1.6027088926322697,1.6027088926322697,1.6027088926322697,1.6027088926322697,1.6027088926322697,1.6027088926322697,1.6027088926322697,1.6027088926322697,1.6027088926322697,1.6027088926322697,{"$f":"SUM(AN799:AN831)","v":1.6027088926322697},1.6027088926322697,1.6027088926322699,1.5929224449594979,1.4954162935649089,1.4046882499277058,1.2733118151058656,1.1493579611896099,0.98616740294305383,0.7851091521693141,0.63199563967525374,0.4991460394690066,0.35238355073468741,0.23420619654351804,0.11848240443244684,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT799:BT831)","v":0},0,0,0,0,0,0,{"$f":"SUM(CA799:CA831)","v":0},{"$f":"SUM(CB799:CB831)","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E850)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>M$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:L850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>N$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:M850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>O$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:N850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>P$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:O850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>Q$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:P850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>R$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:Q850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>S$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:R850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>T$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:S850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>U$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:T850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>V$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:U850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>W$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:V850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>X$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:W850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>Y$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:X850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>Z$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:Y850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>AA$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:Z850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>AB$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:AA850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>AC$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:AB850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>AD$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:AC850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>AE$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:AD850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>AF$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:AE850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>AG$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:AF850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>AH$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:AG850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>AI$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:AH850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>AJ$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:AI850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>AK$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:AJ850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>AL$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:AK850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>AM$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:AL850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>AN$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:AM850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>AO$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:AN850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>AP$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:AO850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>AQ$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:AP850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>AR$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:AQ850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>AS$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:AR850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>AT$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:AS850))))","v":0.25902465558933879},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>AU$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:AT850))))","v":0.2590246555893394},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>AV$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:AU850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>AW$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:AV850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>AX$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:AW850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>AY$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:AX850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>AZ$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:AY850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>BA$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:AZ850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>BB$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:BA850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>BC$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:BB850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>BD$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:BC850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>BE$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:BD850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>BF$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:BE850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>BG$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:BF850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>BH$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:BG850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>BI$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:BH850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>BJ$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:BI850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>BK$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:BJ850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>BL$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:BK850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>BM$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:BL850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>BN$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:BM850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>BO$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:BN850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>BP$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:BO850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>BQ$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:BP850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>BR$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:BQ850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>BS$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:BR850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>BT$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:BS850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>BU$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:BT850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>BV$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:BU850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>BW$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:BV850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>BX$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:BW850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>BY$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:BX850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>BZ$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:BY850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>CA$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:BZ850))))","v":0},{"$f":"IF(OFFSET($G841, -$E850, $E850)=\"n/a\",0,IF(OFFSET($G841,-$E850,$E850)+$E850>CB$5,IFERROR((OFFSET($G840,-$E850,$E850)/(OFFSET($G841,-$E850,$E850))),0),(OFFSET($G840,-$E850,$E850)-SUM($G850:CA850))))","v":0}]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E835, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"Overhead Low Voltage Lines Rural - depreciation"},null,{"$f":"SUM(H845:H877)","v":2.3837452865645488},2.5503137429643297,2.6891234993013011,2.8630336320621552,3.0386251313047223,3.2124641634796656,3.5255264072153887,3.7676866083408198,3.9585091695095702,4.192229323678939,4.3665021919959788,4.5497629245553695,4.7573956876247001,4.7573956876247001,4.7573956876247001,4.7573956876247001,4.7573956876247001,4.7573956876247001,4.7573956876247001,4.7573956876247001,4.7573956876247001,4.7573956876247001,4.7573956876247001,4.7573956876247001,4.7573956876247001,4.2046003895105448,2.3736504010601531,2.3736504010601531,2.3736504010601531,2.3736504010601531,2.3736504010601531,2.3736504010601531,{"$f":"SUM(AN845:AN877)","v":2.3736504010601531},2.3736504010601531,2.3736504010601531,2.4588360244745515,2.2922675680747693,2.1534578117378014,1.9795476789769368,1.8039561797343755,1.5377613240551029,1.2246990803193885,0.97922080377092624,0.78839824260217728,0.55467808843280664,0.38040522011576561,0.19714448755637548,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT845:BT877)","v":0},0,0,0,0,0,0,{"$f":"SUM(CA845:CA877)","v":0},{"$f":"SUM(CB845:CB877)","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E881)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E881)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E881)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E881)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E881)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E881)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E881)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E881)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E881)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E881)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E881)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E881)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E881)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E881)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E881)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E881)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E881)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E881)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E881)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E881)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E881)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E881)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E881)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E881)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E881)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E881)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E881)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E881)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E881)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E881)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E881)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E881)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E881)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E881)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E881)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E881)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E881)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E881)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E881)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E881)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E881)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E881)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E881)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E881)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E881)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E881)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E881)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E881)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E881)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E881)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E881)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E881)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E881)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E881)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E881)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E881)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E881)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E881)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E881)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E881)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E881)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E881)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E881)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E881)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E881)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E881)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E881)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0},{"$f":"IF('RAB input'!BW$11=\"\", 0, INDEX('RAB input'!BU$401:BU$450,$E881)/'RAB input'!BV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BW$11, 2))/'RAB input'!BV$20-1))","v":0},{"$f":"IF('RAB input'!BX$11=\"\", 0, INDEX('RAB input'!BV$401:BV$450,$E881)/'RAB input'!BW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BX$11, 2))/'RAB input'!BW$20-1))","v":0},{"$f":"IF('RAB input'!BY$11=\"\", 0, INDEX('RAB input'!BW$401:BW$450,$E881)/'RAB input'!BX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BY$11, 2))/'RAB input'!BX$20-1))","v":0},{"$f":"IF('RAB input'!BZ$11=\"\", 0, INDEX('RAB input'!BX$401:BX$450,$E881)/'RAB input'!BY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BZ$11, 2))/'RAB input'!BY$20-1))","v":0},{"$f":"IF('RAB input'!CA$11=\"\", 0, INDEX('RAB input'!BY$401:BY$450,$E881)/'RAB input'!BZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CA$11, 2))/'RAB input'!BZ$20-1))","v":0},{"$f":"IF('RAB input'!CB$11=\"\", 0, INDEX('RAB input'!BZ$401:BZ$450,$E881)/'RAB input'!CA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CB$11, 2))/'RAB input'!CA$20-1))","v":0},{"$f":"IF('RAB input'!CC$11=\"\", 0, INDEX('RAB input'!CA$401:CA$450,$E881)/'RAB input'!CB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CC$11, 2))/'RAB input'!CB$20-1))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E903)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>T$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:S903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>U$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:T903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>V$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:U903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>W$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:V903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>X$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:W903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>Y$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:X903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>Z$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:Y903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>AA$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:Z903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>AB$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:AA903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>AC$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:AB903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>AD$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:AC903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>AE$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:AD903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>AF$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:AE903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>AG$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:AF903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>AH$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:AG903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>AI$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:AH903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>AJ$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:AI903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>AK$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:AJ903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>AL$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:AK903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>AM$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:AL903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>AN$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:AM903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>AO$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:AN903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>AP$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:AO903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>AQ$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:AP903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>AR$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:AQ903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>AS$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:AR903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>AT$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:AS903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>AU$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:AT903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>AV$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:AU903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>AW$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:AV903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>AX$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:AW903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>AY$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:AX903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>AZ$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:AY903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>BA$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:AZ903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>BB$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:BA903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>BC$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:BB903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>BD$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:BC903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>BE$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:BD903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>BF$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:BE903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>BG$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:BF903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>BH$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:BG903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>BI$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:BH903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>BJ$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:BI903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>BK$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:BJ903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>BL$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:BK903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>BM$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:BL903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>BN$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:BM903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>BO$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:BN903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>BP$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:BO903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>BQ$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:BP903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>BR$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:BQ903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>BS$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:BR903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>BT$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:BS903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>BU$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:BT903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>BV$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:BU903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>BW$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:BV903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>BX$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:BW903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>BY$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:BX903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>BZ$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:BY903))))","v":5.1868724547526848E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>CA$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:BZ903))))","v":5.1868724547529332E-2},{"$f":"IF(OFFSET($G894, -$E903, $E903)=\"n/a\",0,IF(OFFSET($G894,-$E903,$E903)+$E903>CB$5,IFERROR((OFFSET($G893,-$E903,$E903)/(OFFSET($G894,-$E903,$E903))),0),(OFFSET($G893,-$E903,$E903)-SUM($G903:CA903))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E901)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(R$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:Q920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(S$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:R920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(T$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:S920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(U$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:T920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(V$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:U920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(W$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:V920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(X$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:W920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(Y$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:X920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(Z$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:Y920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(AA$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:Z920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(AB$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:AA920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(AC$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:AB920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(AD$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:AC920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(AE$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:AD920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(AF$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:AE920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(AG$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:AF920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(AH$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:AG920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(AI$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:AH920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:AI920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(AK$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:AJ920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(AL$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:AK920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(AM$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:AL920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(AN$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:AM920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(AO$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:AN920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(AP$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:AO920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:AP920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(AR$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:AQ920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(AS$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:AR920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(AT$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:AS920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(AU$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:AT920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(AV$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:AU920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(AW$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:AV920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(AX$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:AW920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(AY$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:AX920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:AY920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(BA$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:AZ920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(BB$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:BA920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(BC$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:BB920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(BD$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:BC920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(BE$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:BD920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(BF$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:BE920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(BG$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:BF920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(BH$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:BG920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(BI$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:BH920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:BI920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(BK$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:BJ920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(BL$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:BK920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(BM$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:BL920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(BN$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:BM920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(BO$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:BN920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(BP$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:BO920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:BP920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(BR$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:BQ920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(BS$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:BR920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(BT$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:BS920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(BU$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:BT920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(BV$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:BU920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(BW$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:BV920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(BX$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:BW920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(BY$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:BX920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:BY920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(CA$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:BZ920)))","v":0},{"$f":"IF(OR(OFFSET($G896, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=0, OFFSET($G897, -$E900, $E901)=\"n/a\"), 0, IF(CB$5<=OFFSET($G897, -$E900, $E901)+$E901, IFERROR(OFFSET($G896, -$E900, $E901)/OFFSET($G897, -$E900, $E901), 0), OFFSET($G896, -$E900, $E901)-SUM($G920:CA920)))","v":0}]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>H$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:G937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>I$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:H937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>J$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:I937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>K$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:J937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>L$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:K937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>M$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:L937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>N$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:M937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>O$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:N937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>P$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:O937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>Q$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:P937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>R$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:Q937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>S$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:R937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>T$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:S937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>U$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:T937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>V$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:U937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>W$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:V937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>X$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:W937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>Y$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:X937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>Z$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:Y937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>AA$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:Z937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>AB$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:AA937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>AC$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:AB937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>AD$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:AC937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>AE$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:AD937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>AF$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:AE937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>AG$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:AF937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>AH$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:AG937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>AI$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:AH937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>AJ$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:AI937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>AK$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:AJ937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>AL$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:AK937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>AM$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:AL937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>AN$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:AM937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>AO$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:AN937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>AP$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:AO937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>AQ$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:AP937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>AR$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:AQ937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>AS$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:AR937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>AT$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:AS937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>AU$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:AT937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>AV$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:AU937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>AW$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:AV937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>AX$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:AW937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>AY$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:AX937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>AZ$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:AY937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>BA$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:AZ937))))","v":0.90236510383266655},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>BB$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:BA937))))","v":0.83601457328220619},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>BC$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:BB937))))","v":0},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>BD$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:BC937))))","v":0},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>BE$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:BD937))))","v":0},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>BF$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:BE937))))","v":0},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>BG$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:BF937))))","v":0},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>BH$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:BG937))))","v":0},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>BI$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:BH937))))","v":0},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>BJ$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:BI937))))","v":0},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>BK$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:BJ937))))","v":0},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>BL$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:BK937))))","v":0},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>BM$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:BL937))))","v":0},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>BN$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:BM937))))","v":0},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>BO$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:BN937))))","v":0},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>BP$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:BO937))))","v":0},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>BQ$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:BP937))))","v":0},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>BR$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:BQ937))))","v":0},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>BS$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:BR937))))","v":0},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>BT$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:BS937))))","v":0},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>BU$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:BT937))))","v":0},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>BV$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:BU937))))","v":0},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>BW$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:BV937))))","v":0},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>BX$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:BW937))))","v":0},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>BY$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:BX937))))","v":0},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>BZ$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:BY937))))","v":0},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>CA$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:BZ937))))","v":0},{"$f":"IF(OFFSET($G928, -$E937, $E937)=\"n/a\",0,IF(OFFSET($G928,-$E937,$E937)+$E937>CB$5,IFERROR((OFFSET($G927,-$E937,$E937)/(OFFSET($G928,-$E937,$E937))),0),(OFFSET($G927,-$E937,$E937)-SUM($G937:CA937))))","v":0}]
[]
[null,null,null,null,{"$f":"E927+1","v":22},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E973)/'RAB input'!G$15","v":2.9838839483923522E-3},{"$f":"(INDEX('RAB input'!H$25:H$74,$E973)-INDEX('RAB input'!H$79:H$128,$E973)-INDEX('RAB input'!H$133:H$182,$E973))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!I$25:I$74,$E973)-INDEX('RAB input'!I$79:I$128,$E973)-INDEX('RAB input'!I$133:I$182,$E973))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!J$25:J$74,$E973)-INDEX('RAB input'!J$79:J$128,$E973)-INDEX('RAB input'!J$133:J$182,$E973))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!K$25:K$74,$E973)-INDEX('RAB input'!K$79:K$128,$E973)-INDEX('RAB input'!K$133:K$182,$E973))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!L$25:L$74,$E973)-INDEX('RAB input'!L$79:L$128,$E973)-INDEX('RAB input'!L$133:L$182,$E973))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!M$25:M$74,$E973)-INDEX('RAB input'!M$79:M$128,$E973)-INDEX('RAB input'!M$133:M$182,$E973))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$25:N$74,$E973)-INDEX('RAB input'!N$79:N$128,$E973)-INDEX('RAB input'!N$133:N$182,$E973))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!O$25:O$74,$E973)-INDEX('RAB input'!O$79:O$128,$E973)-INDEX('RAB input'!O$133:O$182,$E973))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!P$25:P$74,$E973)-INDEX('RAB input'!P$79:P$128,$E973)-INDEX('RAB input'!P$133:P$182,$E973))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E973)-INDEX('RAB input'!Q$79:Q$128,$E973)-INDEX('RAB input'!Q$133:Q$182,$E973))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!R$25:R$74,$E973)-INDEX('RAB input'!R$79:R$128,$E973)-INDEX('RAB input'!R$133:R$182,$E973))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!S$25:S$74,$E973)-INDEX('RAB input'!S$79:S$128,$E973)-INDEX('RAB input'!S$133:S$182,$E973))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!T$25:T$74,$E973)-INDEX('RAB input'!T$79:T$128,$E973)-INDEX('RAB input'!T$133:T$182,$E973))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E973)-INDEX('RAB input'!U$79:U$128,$E973)-INDEX('RAB input'!U$133:U$182,$E973))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E973)-INDEX('RAB input'!V$79:V$128,$E973)-INDEX('RAB input'!V$133:V$182,$E973))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E973)-INDEX('RAB input'!W$79:W$128,$E973)-INDEX('RAB input'!W$133:W$182,$E973))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E973)-INDEX('RAB input'!X$79:X$128,$E973)-INDEX('RAB input'!X$133:X$182,$E973))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E973)-INDEX('RAB input'!Y$79:Y$128,$E973)-INDEX('RAB input'!Y$133:Y$182,$E973))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E973)-INDEX('RAB input'!Z$79:Z$128,$E973)-INDEX('RAB input'!Z$133:Z$182,$E973))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E973)-INDEX('RAB input'!AA$79:AA$128,$E973)-INDEX('RAB input'!AA$133:AA$182,$E973))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E973)-INDEX('RAB input'!AB$79:AB$128,$E973)-INDEX('RAB input'!AB$133:AB$182,$E973))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E973)-INDEX('RAB input'!AC$79:AC$128,$E973)-INDEX('RAB input'!AC$133:AC$182,$E973))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E973)-INDEX('RAB input'!AD$79:AD$128,$E973)-INDEX('RAB input'!AD$133:AD$182,$E973))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E973)-INDEX('RAB input'!AE$79:AE$128,$E973)-INDEX('RAB input'!AE$133:AE$182,$E973))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E973)-INDEX('RAB input'!AF$79:AF$128,$E973)-INDEX('RAB input'!AF$133:AF$182,$E973))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E973)-INDEX('RAB input'!AG$79:AG$128,$E973)-INDEX('RAB input'!AG$133:AG$182,$E973))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E973)-INDEX('RAB input'!AH$79:AH$128,$E973)-INDEX('RAB input'!AH$133:AH$182,$E973))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E973)-INDEX('RAB input'!AI$79:AI$128,$E973)-INDEX('RAB input'!AI$133:AI$182,$E973))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E973)-INDEX('RAB input'!AJ$79:AJ$128,$E973)-INDEX('RAB input'!AJ$133:AJ$182,$E973))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E973)-INDEX('RAB input'!AK$79:AK$128,$E973)-INDEX('RAB input'!AK$133:AK$182,$E973))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E973)-INDEX('RAB input'!AL$79:AL$128,$E973)-INDEX('RAB input'!AL$133:AL$182,$E973))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E973)-INDEX('RAB input'!AM$79:AM$128,$E973)-INDEX('RAB input'!AM$133:AM$182,$E973))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E973)-INDEX('RAB input'!AN$79:AN$128,$E973)-INDEX('RAB input'!AN$133:AN$182,$E973))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E973)-INDEX('RAB input'!AO$79:AO$128,$E973)-INDEX('RAB input'!AO$133:AO$182,$E973))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E973)-INDEX('RAB input'!AP$79:AP$128,$E973)-INDEX('RAB input'!AP$133:AP$182,$E973))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E973)-INDEX('RAB input'!AQ$79:AQ$128,$E973)-INDEX('RAB input'!AQ$133:AQ$182,$E973))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E973)-INDEX('RAB input'!AR$79:AR$128,$E973)-INDEX('RAB input'!AR$133:AR$182,$E973))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E973)-INDEX('RAB input'!AS$79:AS$128,$E973)-INDEX('RAB input'!AS$133:AS$182,$E973))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E973)-INDEX('RAB input'!AT$79:AT$128,$E973)-INDEX('RAB input'!AT$133:AT$182,$E973))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E973)-INDEX('RAB input'!AU$79:AU$128,$E973)-INDEX('RAB input'!AU$133:AU$182,$E973))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E973)-INDEX('RAB input'!AV$79:AV$128,$E973)-INDEX('RAB input'!AV$133:AV$182,$E973))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E973)-INDEX('RAB input'!AW$79:AW$128,$E973)-INDEX('RAB input'!AW$133:AW$182,$E973))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E973)-INDEX('RAB input'!AX$79:AX$128,$E973)-INDEX('RAB input'!AX$133:AX$182,$E973))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E973)-INDEX('RAB input'!AY$79:AY$128,$E973)-INDEX('RAB input'!AY$133:AY$182,$E973))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E973)-INDEX('RAB input'!AZ$79:AZ$128,$E973)-INDEX('RAB input'!AZ$133:AZ$182,$E973))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E973)-INDEX('RAB input'!BA$79:BA$128,$E973)-INDEX('RAB input'!BA$133:BA$182,$E973))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E973)-INDEX('RAB input'!BB$79:BB$128,$E973)-INDEX('RAB input'!BB$133:BB$182,$E973))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E973)-INDEX('RAB input'!BC$79:BC$128,$E973)-INDEX('RAB input'!BC$133:BC$182,$E973))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E973)-INDEX('RAB input'!BD$79:BD$128,$E973)-INDEX('RAB input'!BD$133:BD$182,$E973))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E973)-INDEX('RAB input'!BE$79:BE$128,$E973)-INDEX('RAB input'!BE$133:BE$182,$E973))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E973)-INDEX('RAB input'!BF$79:BF$128,$E973)-INDEX('RAB input'!BF$133:BF$182,$E973))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E973)-INDEX('RAB input'!BG$79:BG$128,$E973)-INDEX('RAB input'!BG$133:BG$182,$E973))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E973)-INDEX('RAB input'!BH$79:BH$128,$E973)-INDEX('RAB input'!BH$133:BH$182,$E973))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E973)-INDEX('RAB input'!BI$79:BI$128,$E973)-INDEX('RAB input'!BI$133:BI$182,$E973))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E973)-INDEX('RAB input'!BJ$79:BJ$128,$E973)-INDEX('RAB input'!BJ$133:BJ$182,$E973))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E973)-INDEX('RAB input'!BK$79:BK$128,$E973)-INDEX('RAB input'!BK$133:BK$182,$E973))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E973)-INDEX('RAB input'!BL$79:BL$128,$E973)-INDEX('RAB input'!BL$133:BL$182,$E973))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E973)-INDEX('RAB input'!BM$79:BM$128,$E973)-INDEX('RAB input'!BM$133:BM$182,$E973))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E973)-INDEX('RAB input'!BN$79:BN$128,$E973)-INDEX('RAB input'!BN$133:BN$182,$E973))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E973)-INDEX('RAB input'!BO$79:BO$128,$E973)-INDEX('RAB input'!BO$133:BO$182,$E973))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E973)-INDEX('RAB input'!BP$79:BP$128,$E973)-INDEX('RAB input'!BP$133:BP$182,$E973))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E973)-INDEX('RAB input'!BQ$79:BQ$128,$E973)-INDEX('RAB input'!BQ$133:BQ$182,$E973))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E973)-INDEX('RAB input'!BR$79:BR$128,$E973)-INDEX('RAB input'!BR$133:BR$182,$E973))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E973)-INDEX('RAB input'!BS$79:BS$128,$E973)-INDEX('RAB input'!BS$133:BS$182,$E973))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E973)-INDEX('RAB input'!BT$79:BT$128,$E973)-INDEX('RAB input'!BT$133:BT$182,$E973))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E973)-INDEX('RAB input'!BU$79:BU$128,$E973)-INDEX('RAB input'!BU$133:BU$182,$E973))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BV$25:BV$74,$E973)-INDEX('RAB input'!BV$79:BV$128,$E973)-INDEX('RAB input'!BV$133:BV$182,$E973))/'RAB input'!BV$15*(1+'RAB input'!BV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BW$25:BW$74,$E973)-INDEX('RAB input'!BW$79:BW$128,$E973)-INDEX('RAB input'!BW$133:BW$182,$E973))/'RAB input'!BW$15*(1+'RAB input'!BW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BX$25:BX$74,$E973)-INDEX('RAB input'!BX$79:BX$128,$E973)-INDEX('RAB input'!BX$133:BX$182,$E973))/'RAB input'!BX$15*(1+'RAB input'!BX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BY$25:BY$74,$E973)-INDEX('RAB input'!BY$79:BY$128,$E973)-INDEX('RAB input'!BY$133:BY$182,$E973))/'RAB input'!BY$15*(1+'RAB input'!BY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BZ$25:BZ$74,$E973)-INDEX('RAB input'!BZ$79:BZ$128,$E973)-INDEX('RAB input'!BZ$133:BZ$182,$E973))/'RAB input'!BZ$15*(1+'RAB input'!BZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CA$25:CA$74,$E973)-INDEX('RAB input'!CA$79:CA$128,$E973)-INDEX('RAB input'!CA$133:CA$182,$E973))/'RAB input'!CA$15*(1+'RAB input'!CA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CB$25:CB$74,$E973)-INDEX('RAB input'!CB$79:CB$128,$E973)-INDEX('RAB input'!CB$133:CB$182,$E973))/'RAB input'!CB$15*(1+'RAB input'!CB$17)^0.5","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E991)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>P$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:O991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>Q$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:P991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>R$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:Q991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>S$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:R991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>T$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:S991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>U$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:T991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>V$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:U991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>W$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:V991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>X$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:W991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>Y$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:X991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>Z$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:Y991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>AA$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:Z991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>AB$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:AA991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>AC$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:AB991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>AD$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:AC991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>AE$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:AD991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>AF$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:AE991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>AG$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:AF991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>AH$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:AG991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>AI$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:AH991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>AJ$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:AI991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>AK$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:AJ991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>AL$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:AK991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>AM$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:AL991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>AN$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:AM991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>AO$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:AN991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>AP$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:AO991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>AQ$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:AP991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>AR$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:AQ991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>AS$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:AR991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>AT$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:AS991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>AU$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:AT991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>AV$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:AU991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>AW$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:AV991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>AX$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:AW991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>AY$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:AX991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>AZ$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:AY991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>BA$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:AZ991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>BB$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:BA991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>BC$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:BB991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>BD$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:BC991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>BE$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:BD991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>BF$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:BE991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>BG$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:BF991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>BH$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:BG991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>BI$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:BH991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>BJ$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:BI991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>BK$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:BJ991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>BL$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:BK991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>BM$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:BL991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>BN$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:BM991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>BO$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:BN991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>BP$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:BO991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>BQ$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:BP991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>BR$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:BQ991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>BS$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:BR991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>BT$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:BS991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>BU$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:BT991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>BV$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:BU991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>BW$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:BV991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>BX$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:BW991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>BY$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:BX991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>BZ$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:BY991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>CA$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:BZ991))))","v":0},{"$f":"IF(OFFSET($G982, -$E991, $E991)=\"n/a\",0,IF(OFFSET($G982,-$E991,$E991)+$E991>CB$5,IFERROR((OFFSET($G981,-$E991,$E991)/(OFFSET($G982,-$E991,$E991))),0),(OFFSET($G981,-$E991,$E991)-SUM($G991:CA991))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E989)","v":"Depreciation of asset adjustments - RAB 2017-18"},null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(N$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:M1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(O$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:N1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(P$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:O1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(Q$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:P1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(R$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:Q1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(S$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:R1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(T$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:S1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(U$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:T1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(V$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:U1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(W$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:V1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(X$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:W1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(Y$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:X1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(Z$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:Y1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(AA$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:Z1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(AB$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:AA1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(AC$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:AB1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(AD$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:AC1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(AE$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:AD1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(AF$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:AE1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(AG$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:AF1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(AH$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:AG1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(AI$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:AH1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:AI1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(AK$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:AJ1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(AL$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:AK1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(AM$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:AL1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(AN$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:AM1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(AO$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:AN1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(AP$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:AO1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:AP1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(AR$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:AQ1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(AS$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:AR1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(AT$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:AS1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(AU$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:AT1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(AV$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:AU1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(AW$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:AV1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(AX$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:AW1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(AY$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:AX1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:AY1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(BA$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:AZ1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(BB$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:BA1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(BC$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:BB1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(BD$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:BC1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(BE$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:BD1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(BF$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:BE1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(BG$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:BF1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(BH$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:BG1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(BI$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:BH1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:BI1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(BK$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:BJ1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(BL$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:BK1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(BM$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:BL1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(BN$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:BM1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(BO$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:BN1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(BP$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:BO1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:BP1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(BR$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:BQ1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(BS$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:BR1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(BT$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:BS1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(BU$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:BT1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(BV$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:BU1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(BW$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:BV1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(BX$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:BW1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(BY$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:BX1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:BY1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(CA$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:BZ1008)))","v":0},{"$f":"IF(OR(OFFSET($G984, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=0, OFFSET($G985, -$E988, $E989)=\"n/a\"), 0, IF(CB$5<=OFFSET($G985, -$E988, $E989)+$E989, IFERROR(OFFSET($G984, -$E988, $E989)/OFFSET($G985, -$E988, $E989), 0), OFFSET($G984, -$E988, $E989)-SUM($G1008:CA1008)))","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$240:H$289, $E1019)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$240:I$289, $E1019)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$240:J$289, $E1019)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$240:K$289, $E1019)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$240:L$289, $E1019)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$240:M$289, $E1019)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$240:N$289, $E1019)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$240:O$289, $E1019)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$240:P$289, $E1019)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$240:Q$289, $E1019)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$240:R$289, $E1019)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$240:S$289, $E1019)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$240:T$289, $E1019)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$240:U$289, $E1019)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$240:V$289, $E1019)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$240:W$289, $E1019)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$240:X$289, $E1019)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$240:Y$289, $E1019)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$240:Z$289, $E1019)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$240:AA$289, $E1019)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$240:AB$289, $E1019)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$240:AC$289, $E1019)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$240:AD$289, $E1019)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$240:AE$289, $E1019)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$240:AF$289, $E1019)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$240:AG$289, $E1019)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$240:AH$289, $E1019)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$240:AI$289, $E1019)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$240:AJ$289, $E1019)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$240:AK$289, $E1019)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$240:AL$289, $E1019)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$240:AM$289, $E1019)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$240:AN$289, $E1019)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$240:AO$289, $E1019)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$240:AP$289, $E1019)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$240:AQ$289, $E1019)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$240:AR$289, $E1019)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$240:AS$289, $E1019)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$240:AT$289, $E1019)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$240:AU$289, $E1019)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$240:AV$289, $E1019)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$240:AW$289, $E1019)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$240:AX$289, $E1019)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$240:AY$289, $E1019)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$240:AZ$289, $E1019)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$240:BA$289, $E1019)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$240:BB$289, $E1019)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$240:BC$289, $E1019)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$240:BD$289, $E1019)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$240:BE$289, $E1019)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$240:BF$289, $E1019)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$240:BG$289, $E1019)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$240:BH$289, $E1019)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$240:BI$289, $E1019)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$240:BJ$289, $E1019)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$240:BK$289, $E1019)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$240:BL$289, $E1019)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$240:BM$289, $E1019)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$240:BN$289, $E1019)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$240:BO$289, $E1019)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$240:BP$289, $E1019)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$240:BQ$289, $E1019)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$240:BR$289, $E1019)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$240:BS$289, $E1019)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$240:BT$289, $E1019)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$240:BU$289, $E1019)/'RAB input'!BU$15","v":0},{"$f":"INDEX('RAB input'!BV$240:BV$289, $E1019)/'RAB input'!BV$15","v":0},{"$f":"INDEX('RAB input'!BW$240:BW$289, $E1019)/'RAB input'!BW$15","v":0},{"$f":"INDEX('RAB input'!BX$240:BX$289, $E1019)/'RAB input'!BX$15","v":0},{"$f":"INDEX('RAB input'!BY$240:BY$289, $E1019)/'RAB input'!BY$15","v":0},{"$f":"INDEX('RAB input'!BZ$240:BZ$289, $E1019)/'RAB input'!BZ$15","v":0},{"$f":"INDEX('RAB input'!CA$240:CA$289, $E1019)/'RAB input'!CA$15","v":0},{"$f":"INDEX('RAB input'!CB$240:CB$289, $E1019)/'RAB input'!CB$15","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E1019, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"HV Service Connections - depreciation"},null,{"$f":"SUM(H1029:H1061)","v":7.9829253604748754E-2},8.1867630326027493E-2,8.3412831027943182E-2,8.6977676401184187E-2,8.9788508121520935E-2,9.0417371731344676E-2,9.2131696779259462E-2,9.3177575155966058E-2,9.4232771153245715E-2,9.87756709697937E-2,0.1014406760688443,0.1070702066998995,0.1095165803201392,0.1095165803201392,0.1095165803201392,0.1095165803201392,0.1095165803201392,0.1095165803201392,0.1095165803201392,0.1095165803201392,0.1095165803201392,0.1095165803201392,0.1095165803201392,0.1095165803201392,0.1095165803201392,0.1095165803201392,0.1095165803201392,0.1095165803201392,3.354641804556438E-2,2.9687326715390452E-2,2.9687326715390452E-2,2.9687326715390452E-2,{"$f":"SUM(AN1029:AN1061)","v":2.9687326715390452E-2},2.9687326715390452E-2,2.9687326715390452E-2,2.9687326715390452E-2,2.9687326715390452E-2,2.9687326715390452E-2,2.9687326715390452E-2,2.9687326715390476E-2,3.108879034477223E-2,2.9050413623493455E-2,2.7505212921577656E-2,2.3940367548336831E-2,2.1129535828000028E-2,1.9186539322661587E-2,1.7472214274746843E-2,1.6412411703190227E-2,1.535721570591049E-2,1.0814315889362653E-2,8.14931079031209E-3,2.5197801592568014E-3,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1029:BT1061)","v":0},0,0,0,0,0,0,{"$f":"SUM(CA1029:CA1061)","v":0},{"$f":"SUM(CB1029:CB1061)","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1079)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>L$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:K1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>M$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:L1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>N$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:M1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>O$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:N1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>P$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:O1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>Q$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:P1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>R$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:Q1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>S$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:R1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>T$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:S1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>U$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:T1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>V$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:U1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>W$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:V1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>X$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:W1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>Y$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:X1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>Z$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:Y1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AA$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:Z1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AB$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:AA1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AC$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:AB1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AD$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:AC1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AE$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:AD1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AF$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:AE1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AG$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:AF1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AH$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:AG1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AI$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:AH1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AJ$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:AI1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AK$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:AJ1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AL$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:AK1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AM$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:AL1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AN$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:AM1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AO$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:AN1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AP$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:AO1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AQ$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:AP1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AR$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:AQ1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AS$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:AR1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AT$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:AS1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AU$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:AT1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AV$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:AU1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AW$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:AV1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AX$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:AW1079))))","v":1.4355113807251656E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AY$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:AX1079))))","v":1.4355113807251654E-4},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AZ$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:AY1079))))","v":0},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BA$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:AZ1079))))","v":0},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BB$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:BA1079))))","v":0},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BC$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:BB1079))))","v":0},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BD$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:BC1079))))","v":0},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BE$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:BD1079))))","v":0},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BF$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:BE1079))))","v":0},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BG$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:BF1079))))","v":0},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BH$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:BG1079))))","v":0},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BI$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:BH1079))))","v":0},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BJ$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:BI1079))))","v":0},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BK$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:BJ1079))))","v":0},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BL$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:BK1079))))","v":0},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BM$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:BL1079))))","v":0},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BN$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:BM1079))))","v":0},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BO$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:BN1079))))","v":0},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BP$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:BO1079))))","v":0},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BQ$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:BP1079))))","v":0},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BR$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:BQ1079))))","v":0},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BS$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:BR1079))))","v":0},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BT$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:BS1079))))","v":0},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BU$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:BT1079))))","v":0},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BV$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:BU1079))))","v":0},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BW$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:BV1079))))","v":0},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BX$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:BW1079))))","v":0},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BY$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:BX1079))))","v":0},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BZ$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:BY1079))))","v":0},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>CA$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:BZ1079))))","v":0},{"$f":"IF(OFFSET($G1070, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1070,-$E1079,$E1079)+$E1079>CB$5,IFERROR((OFFSET($G1069,-$E1079,$E1079)/(OFFSET($G1070,-$E1079,$E1079))),0),(OFFSET($G1069,-$E1079,$E1079)-SUM($G1079:CA1079))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1077)","v":"Depreciation of asset adjustments - RAB 2013-14"},null,null,null,{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(J$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:I1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(K$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:J1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(L$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:K1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(M$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:L1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(N$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:M1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(O$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:N1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(P$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:O1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:P1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(R$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:Q1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(S$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:R1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(T$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:S1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(U$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:T1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(V$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:U1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(W$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:V1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(X$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:W1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:X1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:Y1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:Z1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:AA1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:AB1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:AC1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:AD1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:AE1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:AF1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:AG1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:AH1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:AI1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:AJ1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:AK1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:AL1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:AM1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:AN1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:AO1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:AP1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:AQ1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:AR1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:AS1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:AT1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:AU1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:AV1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:AW1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:AX1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:AY1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:AZ1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:BA1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:BB1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:BC1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:BD1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:BE1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:BF1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:BG1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:BH1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:BI1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:BJ1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:BK1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:BL1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:BM1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:BN1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:BO1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:BP1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:BQ1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:BR1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:BS1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:BT1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:BU1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:BV1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:BW1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:BX1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:BY1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:BZ1096)))","v":0},{"$f":"IF(OR(OFFSET($G1072, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=0, OFFSET($G1073, -$E1076, $E1077)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1073, -$E1076, $E1077)+$E1077, IFERROR(OFFSET($G1072, -$E1076, $E1077)/OFFSET($G1073, -$E1076, $E1077), 0), OFFSET($G1072, -$E1076, $E1077)-SUM($G1096:CA1096)))","v":0}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$347:$G$396, $E1111)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":-8.8720433648916866E-2},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$347:H$396,$E1111)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$347:I$396,$E1111)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$347:J$396,$E1111)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$347:K$396,$E1111)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$347:L$396,$E1111)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":-6.0023938209167772E-3},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$347:M$396,$E1111)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$347:N$396,$E1111)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":-4.6470417338868794E-3},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$347:O$396,$E1111)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$347:P$396,$E1111)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$347:Q$396,$E1111)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$347:R$396,$E1111)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$347:S$396,$E1111)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$347:T$396,$E1111)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$347:U$396,$E1111)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$347:V$396,$E1111)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$347:W$396,$E1111)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$347:X$396,$E1111)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$347:Y$396,$E1111)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$347:Z$396,$E1111)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$347:AA$396,$E1111)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$347:AB$396,$E1111)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$347:AC$396,$E1111)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$347:AD$396,$E1111)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$347:AE$396,$E1111)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$347:AF$396,$E1111)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$347:AG$396,$E1111)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$347:AH$396,$E1111)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$347:AI$396,$E1111)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$347:AJ$396,$E1111)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$347:AK$396,$E1111)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$347:AL$396,$E1111)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$347:AM$396,$E1111)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$347:AN$396,$E1111)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$347:AO$396,$E1111)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$347:AP$396,$E1111)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$347:AQ$396,$E1111)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$347:AR$396,$E1111)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$347:AS$396,$E1111)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$347:AT$396,$E1111)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$347:AU$396,$E1111)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$347:AV$396,$E1111)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$347:AW$396,$E1111)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$347:AX$396,$E1111)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$347:AY$396,$E1111)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$347:AZ$396,$E1111)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$347:BA$396,$E1111)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$347:BB$396,$E1111)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$347:BC$396,$E1111)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$347:BD$396,$E1111)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$347:BE$396,$E1111)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$347:BF$396,$E1111)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$347:BG$396,$E1111)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$347:BH$396,$E1111)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$347:BI$396,$E1111)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$347:BJ$396,$E1111)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$347:BK$396,$E1111)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$347:BL$396,$E1111)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$347:BM$396,$E1111)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$347:BN$396,$E1111)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$347:BO$396,$E1111)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$347:BP$396,$E1111)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$347:BQ$396,$E1111)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$347:BR$396,$E1111)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$347:BS$396,$E1111)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$347:BT$396,$E1111)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$347:BU$396,$E1111)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0},{"$f":"IF('RAB input'!BW$11=\"\", 0, INDEX('RAB input'!BV$347:BV$396,$E1111)/'RAB input'!BV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BW$11, 2))/'RAB input'!BV$20-1))","v":0},{"$f":"IF('RAB input'!BX$11=\"\", 0, INDEX('RAB input'!BW$347:BW$396,$E1111)/'RAB input'!BW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BX$11, 2))/'RAB input'!BW$20-1))","v":0},{"$f":"IF('RAB input'!BY$11=\"\", 0, INDEX('RAB input'!BX$347:BX$396,$E1111)/'RAB input'!BX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BY$11, 2))/'RAB input'!BX$20-1))","v":0},{"$f":"IF('RAB input'!BZ$11=\"\", 0, INDEX('RAB input'!BY$347:BY$396,$E1111)/'RAB input'!BY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BZ$11, 2))/'RAB input'!BY$20-1))","v":0},{"$f":"IF('RAB input'!CA$11=\"\", 0, INDEX('RAB input'!BZ$347:BZ$396,$E1111)/'RAB input'!BZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CA$11, 2))/'RAB input'!BZ$20-1))","v":0},{"$f":"IF('RAB input'!CB$11=\"\", 0, INDEX('RAB input'!CA$347:CA$396,$E1111)/'RAB input'!CA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CB$11, 2))/'RAB input'!CA$20-1))","v":0},{"$f":"IF('RAB input'!CC$11=\"\", 0, INDEX('RAB input'!CB$347:CB$396,$E1111)/'RAB input'!CB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CC$11, 2))/'RAB input'!CB$20-1))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1131)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>R$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:Q1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>S$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:R1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>T$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:S1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>U$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:T1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>V$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:U1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>W$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:V1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>X$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:W1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>Y$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:X1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>Z$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:Y1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AA$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:Z1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AB$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:AA1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AC$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:AB1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AD$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:AC1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AE$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:AD1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AF$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:AE1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AG$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:AF1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AH$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:AG1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AI$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:AH1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AJ$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:AI1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AK$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:AJ1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AL$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:AK1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AM$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:AL1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AN$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:AM1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AO$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:AN1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AP$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:AO1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AQ$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:AP1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AR$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:AQ1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AS$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:AR1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AT$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:AS1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AU$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:AT1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AV$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:AU1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AW$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:AV1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AX$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:AW1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AY$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:AX1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AZ$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:AY1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BA$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:AZ1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BB$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:BA1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BC$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:BB1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BD$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:BC1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BE$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:BD1131))))","v":4.4774735678269062E-3},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BF$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:BE1131))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BG$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:BF1131))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BH$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:BG1131))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BI$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:BH1131))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BJ$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:BI1131))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BK$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:BJ1131))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BL$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:BK1131))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BM$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:BL1131))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BN$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:BM1131))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BO$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:BN1131))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BP$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:BO1131))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BQ$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:BP1131))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BR$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:BQ1131))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BS$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:BR1131))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BT$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:BS1131))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BU$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:BT1131))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BV$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:BU1131))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BW$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:BV1131))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BX$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:BW1131))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BY$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:BX1131))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BZ$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:BY1131))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>CA$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:BZ1131))))","v":0},{"$f":"IF(OFFSET($G1122, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1122,-$E1131,$E1131)+$E1131>CB$5,IFERROR((OFFSET($G1121,-$E1131,$E1131)/(OFFSET($G1122,-$E1131,$E1131))),0),(OFFSET($G1121,-$E1131,$E1131)-SUM($G1131:CA1131))))","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,{"$f":"E1183+5","v":12},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E1183)","v":"Depreciation of t-1 and t-2 adjustment 2018-19"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=T$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:S1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:S1184)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:S1184)))))), 0)","v":-4.0568179355993605E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=U$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:T1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:T1184)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:T1184)))))), 0)","v":-4.0568179355993605E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=V$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:U1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:U1184)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:U1184)))))), 0)","v":-4.0568179355993605E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=W$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:V1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:V1184)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:V1184)))))), 0)","v":-4.0568179355993605E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=X$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:W1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:W1184)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:W1184)))))), 0)","v":-4.0568179355993605E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=Y$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:X1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:X1184)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:X1184)))))), 0)","v":-4.0568179355993605E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=Z$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:Y1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:Y1184)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:Y1184)))))), 0)","v":-4.0568179355993605E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=AA$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:Z1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:Z1184)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:Z1184)))))), 0)","v":-4.0568179355993605E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=AB$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:AA1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AA1184)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AA1184)))))), 0)","v":-4.0568179355993605E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=AC$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:AB1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AB1184)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AB1184)))))), 0)","v":-4.0568179355993605E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=AD$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:AC1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AC1184)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AC1184)))))), 0)","v":-4.0568179355993605E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=AE$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:AD1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AD1184)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AD1184)))))), 0)","v":-4.0568179355993605E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=AF$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:AE1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AE1184)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AE1184)))))), 0)","v":-4.0568179355993605E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=AG$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:AF1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AF1184)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AF1184)))))), 0)","v":-4.0568179355993605E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=AH$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:AG1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AG1184)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AG1184)))))), 0)","v":-4.0568179355993605E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=AI$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:AH1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AH1184)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AH1184)))))), 0)","v":-4.0568179355993605E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=AJ$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:AI1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AI1184)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AI1184)))))), 0)","v":-4.0568179355993605E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=AK$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:AJ1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AJ1184)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AJ1184)))))), 0)","v":-4.0568179355993605E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=AL$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:AK1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AK1184)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AK1184)))))), 0)","v":-4.0568179355993605E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=AM$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:AL1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AL1184)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AL1184)))))), 0)","v":-4.0568179355993605E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=AN$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:AM1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AM1184)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AM1184)))))), 0)","v":-4.0568179355993605E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=AO$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:AN1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AN1184)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AN1184)))))), 0)","v":-4.0568179355993605E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=AP$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:AO1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AO1184)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AO1184)))))), 0)","v":-4.0568179355993605E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=AQ$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:AP1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AP1184)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AP1184)))))), 0)","v":-4.0568179355993605E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=AR$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:AQ1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AQ1184)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AQ1184)))))), 0)","v":-4.0568179355993605E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=AS$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:AR1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AR1184)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AR1184)))))), 0)","v":-4.0568179355993605E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=AT$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:AS1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AS1184)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AS1184)))))), 0)","v":-4.0568179355993605E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=AU$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:AT1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AT1184)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AT1184)))))), 0)","v":-4.0568179355993605E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=AV$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:AU1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AU1184)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AU1184)))))), 0)","v":-4.0568179355993605E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=AW$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:AV1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AV1184)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AV1184)))))), 0)","v":-4.0568179355993106E-4},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=AX$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:AW1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AW1184)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AW1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=AY$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:AX1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AX1184)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AX1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=AZ$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:AY1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AY1184)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AY1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=BA$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:AZ1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AZ1184)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:AZ1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=BB$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:BA1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BA1184)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BA1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=BC$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:BB1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BB1184)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BB1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=BD$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:BC1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BC1184)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BC1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=BE$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:BD1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BD1184)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BD1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=BF$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:BE1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BE1184)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BE1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=BG$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:BF1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BF1184)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BF1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=BH$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:BG1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BG1184)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BG1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=BI$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:BH1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BH1184)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BH1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=BJ$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:BI1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BI1184)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BI1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=BK$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:BJ1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BJ1184)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BJ1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=BL$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:BK1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BK1184)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BK1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=BM$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:BL1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BL1184)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BL1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=BN$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:BM1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BM1184)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BM1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=BO$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:BN1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BN1184)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BN1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=BP$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:BO1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BO1184)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BO1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=BQ$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:BP1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BP1184)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BP1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=BR$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:BQ1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BQ1184)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BQ1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=BS$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:BR1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BR1184)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BR1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=BT$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:BS1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BS1184)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BS1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=BU$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:BT1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BT1184)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BT1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=BV$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:BU1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BU1184)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BU1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=BW$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:BV1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BV1184)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BV1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=BX$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:BW1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BW1184)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BW1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=BY$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:BX1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BX1184)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BX1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=BZ$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:BY1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BY1184)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BY1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=CA$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:BZ1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BZ1184)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:BZ1184)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1183)+$E1169>=CB$5, 0,\nIF(AND(OFFSET($G1161, -$E1169, $E1183)<>0, OFFSET($G1163, -$E1169, $E1183)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)-SUM($G1184:CA1184)),\nIF(AND(OFFSET($G1161, -$E1169, $E1183)=0, OFFSET($G1163, -$E1169, $E1183)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1164, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:CA1184)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E1183)<OFFSET($G1162, -$E1169, $E1183)+$E1183, IFERROR(OFFSET($G1161, -$E1169, $E1183)/OFFSET($G1162, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)/OFFSET($G1164, -$E1169, $E1183), 0), OFFSET($G1161, -$E1169, $E1183)+OFFSET($G1163, -$E1169, $E1183)-SUM($G1184:CA1184)))))), 0)","v":0}]
[]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1219)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>N$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:M1219))))","v":-7.3251274260320107E-3},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>O$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:N1219))))","v":-7.3251274260320107E-3},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>P$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:O1219))))","v":-7.3251274260320107E-3},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>Q$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:P1219))))","v":-7.3251274260320107E-3},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>R$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:Q1219))))","v":-7.3251274260320107E-3},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>S$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:R1219))))","v":-7.3251274260320107E-3},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>T$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:S1219))))","v":-7.3251274260320107E-3},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>U$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:T1219))))","v":-7.3251274260320107E-3},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>V$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:U1219))))","v":-7.3251274260320107E-3},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>W$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:V1219))))","v":-7.3251274260320107E-3},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>X$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:W1219))))","v":-7.3251274260320107E-3},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>Y$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:X1219))))","v":-7.3251274260320107E-3},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>Z$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:Y1219))))","v":-7.3251274260320107E-3},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AA$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:Z1219))))","v":-7.3251274260320107E-3},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AB$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AA1219))))","v":-7.3251274260320107E-3},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AC$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AB1219))))","v":-7.3251274260320107E-3},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AD$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AC1219))))","v":-7.3251274260320107E-3},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AE$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AD1219))))","v":-7.3251274260320107E-3},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AF$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AE1219))))","v":-7.3251274260320107E-3},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AG$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AF1219))))","v":-7.3251274260320107E-3},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AH$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AG1219))))","v":-7.3251274260320107E-3},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AI$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AH1219))))","v":-7.3251274260320107E-3},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AJ$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AI1219))))","v":-7.3251274260320107E-3},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AK$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AJ1219))))","v":-7.3251274260320107E-3},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AL$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AK1219))))","v":-7.3251274260320298E-3},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AM$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AL1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AN$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AM1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AO$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AN1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AP$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AO1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AQ$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AP1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AR$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AQ1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AS$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AR1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AT$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AS1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AU$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AT1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AV$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AU1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AW$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AV1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AX$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AW1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AY$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AX1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>AZ$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AY1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BA$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:AZ1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BB$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BA1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BC$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BB1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BD$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BC1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BE$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BD1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BF$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BE1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BG$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BF1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BH$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BG1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BI$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BH1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BJ$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BI1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BK$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BJ1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BL$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BK1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BM$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BL1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BN$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BM1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BO$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BN1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BP$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BO1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BQ$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BP1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BR$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BQ1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BS$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BR1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BT$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BS1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BU$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BT1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BV$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BU1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BW$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BV1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BX$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BW1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BY$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BX1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>BZ$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BY1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>CA$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:BZ1219))))","v":0},{"$f":"IF(OFFSET($G1210, -$E1219, $E1219)=\"n/a\",0,IF(OFFSET($G1210,-$E1219,$E1219)+$E1219>CB$5,IFERROR((OFFSET($G1209,-$E1219,$E1219)/(OFFSET($G1210,-$E1219,$E1219))),0),(OFFSET($G1209,-$E1219,$E1219)-SUM($G1219:CA1219))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1217)","v":"Depreciation of asset adjustments - RAB 2015-16"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(L$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:K1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(M$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:L1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(N$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:M1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(O$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:N1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(P$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:O1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:P1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(R$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:Q1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(S$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:R1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(T$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:S1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(U$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:T1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(V$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:U1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(W$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:V1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(X$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:W1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:X1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:Y1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:Z1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:AA1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:AB1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:AC1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:AD1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:AE1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:AF1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:AG1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:AH1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:AI1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:AJ1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:AK1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:AL1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:AM1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:AN1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:AO1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:AP1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:AQ1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:AR1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:AS1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:AT1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:AU1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:AV1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:AW1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:AX1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:AY1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:AZ1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:BA1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:BB1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:BC1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:BD1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:BE1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:BF1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:BG1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:BH1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:BI1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:BJ1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:BK1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:BL1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:BM1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:BN1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:BO1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:BP1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:BQ1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:BR1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:BS1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:BT1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:BU1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:BV1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:BW1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:BX1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:BY1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:BZ1236)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1236:CA1236)))","v":0}]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E1203, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"Business LV Metering CA Service Connections - depreciation"},null,{"$f":"SUM(H1213:H1245)","v":1.2681579206235709},1.2876105421616764,1.3059871769296514,1.3153413311890358,1.3311304855147079,1.3138495455306147,0.4166476295951706,5.9577859570528253E-2,9.2546678119534806E-2,0.11782663574316626,0.12298604956153802,0.13073414734356265,0.15250669967045052,0.15250669967045052,0.15250669967045052,0.15250669967045052,0.15250669967045052,0.15250669967045052,0.15250669967045052,0.15250669967045052,0.15250669967045052,0.15250669967045052,0.15250669967045052,0.15250669967045052,0.15250669967045036,0.1776432876027921,0.15819066606468665,0.13981403129671177,0.13045987703732745,0.11467072271165525,0.10817805392085005,0.11550318134688212,{"$f":"SUM(AN1213:AN1245)","v":8.9891434405154513E-2},5.6922615856148273E-2,3.1642658232516642E-2,2.6483244414144944E-2,1.8735146632120114E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1213:BT1245)","v":0},0,0,0,0,0,0,{"$f":"SUM(CA1213:CA1245)","v":0},{"$f":"SUM(CB1213:CB1245)","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1270)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(S$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:R1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(T$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:S1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(U$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:T1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(V$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:U1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(W$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:V1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(X$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:W1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:X1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:Y1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:Z1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:AA1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:AB1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:AC1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:AD1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:AE1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:AF1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:AG1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:AH1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:AI1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:AJ1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:AK1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:AL1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:AM1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:AN1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:AO1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:AP1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:AQ1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:AR1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:AS1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:AT1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:AU1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:AV1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:AW1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:AX1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:AY1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:AZ1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:BA1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:BB1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:BC1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:BD1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:BE1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:BF1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:BG1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:BH1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:BI1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:BJ1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:BK1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:BL1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:BM1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:BN1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:BO1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:BP1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:BQ1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:BR1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:BS1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:BT1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:BU1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:BV1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:BW1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:BX1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:BY1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:BZ1289)))","v":0},{"$f":"IF(OR(OFFSET($G1265, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=0, OFFSET($G1266, -$E1269, $E1270)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1266, -$E1269, $E1270)+$E1270, IFERROR(OFFSET($G1265, -$E1269, $E1270)/OFFSET($G1266, -$E1269, $E1270), 0), OFFSET($G1265, -$E1269, $E1270)-SUM($G1289:CA1289)))","v":0}]
[null,null,null,null,{"$f":"E1305+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1306)","v":"Depreciation of net capex 2012-13"},null,null,{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>I$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:H1306))))","v":1.837483141418958E-2},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>J$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:I1306))))","v":1.837483141418958E-2},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>K$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:J1306))))","v":1.837483141418958E-2},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>L$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:K1306))))","v":1.837483141418958E-2},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>M$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:L1306))))","v":1.837483141418958E-2},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>N$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:M1306))))","v":1.837483141418958E-2},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>O$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:N1306))))","v":1.837483141418958E-2},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>P$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:O1306))))","v":1.837483141418958E-2},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>Q$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:P1306))))","v":1.837483141418958E-2},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>R$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:Q1306))))","v":1.837483141418958E-2},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>S$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:R1306))))","v":1.837483141418958E-2},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>T$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:S1306))))","v":1.837483141418958E-2},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>U$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:T1306))))","v":1.837483141418958E-2},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>V$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:U1306))))","v":1.837483141418958E-2},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>W$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:V1306))))","v":1.837483141418958E-2},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>X$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:W1306))))","v":1.837483141418958E-2},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>Y$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:X1306))))","v":1.837483141418958E-2},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>Z$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:Y1306))))","v":1.837483141418958E-2},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>AA$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:Z1306))))","v":1.837483141418958E-2},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>AB$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:AA1306))))","v":1.8374831414189496E-2},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>AC$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:AB1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>AD$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:AC1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>AE$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:AD1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>AF$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:AE1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>AG$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:AF1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>AH$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:AG1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>AI$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:AH1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>AJ$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:AI1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>AK$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:AJ1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>AL$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:AK1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>AM$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:AL1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>AN$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:AM1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>AO$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:AN1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>AP$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:AO1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>AQ$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:AP1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>AR$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:AQ1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>AS$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:AR1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>AT$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:AS1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>AU$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:AT1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>AV$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:AU1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>AW$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:AV1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>AX$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:AW1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>AY$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:AX1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>AZ$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:AY1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>BA$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:AZ1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>BB$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:BA1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>BC$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:BB1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>BD$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:BC1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>BE$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:BD1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>BF$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:BE1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>BG$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:BF1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>BH$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:BG1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>BI$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:BH1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>BJ$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:BI1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>BK$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:BJ1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>BL$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:BK1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>BM$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:BL1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>BN$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:BM1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>BO$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:BN1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>BP$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:BO1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>BQ$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:BP1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>BR$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:BQ1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>BS$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:BR1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>BT$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:BS1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>BU$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:BT1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>BV$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:BU1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>BW$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:BV1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>BX$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:BW1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>BY$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:BX1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>BZ$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:BY1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>CA$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:BZ1306))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1306, $E1306)=\"n/a\",0,IF(OFFSET($G1297,-$E1306,$E1306)+$E1306>CB$5,IFERROR((OFFSET($G1296,-$E1306,$E1306)/(OFFSET($G1297,-$E1306,$E1306))),0),(OFFSET($G1296,-$E1306,$E1306)-SUM($G1306:CA1306))))","v":0}]
[]
[]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1360)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>Q$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:P1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>R$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:Q1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>S$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:R1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>T$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:S1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>U$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:T1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>V$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:U1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>W$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:V1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>X$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:W1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>Y$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:X1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>Z$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:Y1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>AA$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:Z1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>AB$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:AA1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>AC$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:AB1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>AD$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:AC1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>AE$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:AD1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>AF$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:AE1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>AG$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:AF1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>AH$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:AG1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>AI$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:AH1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>AJ$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:AI1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>AK$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:AJ1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>AL$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:AK1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>AM$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:AL1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>AN$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:AM1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>AO$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:AN1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>AP$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:AO1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>AQ$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:AP1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>AR$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:AQ1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>AS$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:AR1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>AT$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:AS1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>AU$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:AT1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>AV$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:AU1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>AW$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:AV1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>AX$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:AW1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>AY$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:AX1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>AZ$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:AY1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>BA$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:AZ1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>BB$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:BA1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>BC$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:BB1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>BD$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:BC1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>BE$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:BD1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>BF$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:BE1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>BG$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:BF1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>BH$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:BG1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>BI$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:BH1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>BJ$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:BI1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>BK$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:BJ1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>BL$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:BK1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>BM$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:BL1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>BN$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:BM1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>BO$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:BN1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>BP$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:BO1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>BQ$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:BP1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>BR$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:BQ1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>BS$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:BR1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>BT$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:BS1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>BU$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:BT1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>BV$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:BU1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>BW$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:BV1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>BX$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:BW1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>BY$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:BX1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>BZ$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:BY1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>CA$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:BZ1360))))","v":0},{"$f":"IF(OFFSET($G1351, -$E1360, $E1360)=\"n/a\",0,IF(OFFSET($G1351,-$E1360,$E1360)+$E1360>CB$5,IFERROR((OFFSET($G1350,-$E1360,$E1360)/(OFFSET($G1351,-$E1360,$E1360))),0),(OFFSET($G1350,-$E1360,$E1360)-SUM($G1360:CA1360))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1358)","v":"Depreciation of asset adjustments - RAB 2018-19"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(O$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:N1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(P$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:O1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:P1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(R$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:Q1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(S$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:R1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(T$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:S1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(U$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:T1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(V$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:U1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(W$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:V1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(X$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:W1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:X1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:Y1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:Z1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:AA1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:AB1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:AC1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:AD1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:AE1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:AF1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:AG1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:AH1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:AI1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:AJ1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:AK1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:AL1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:AM1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:AN1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:AO1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:AP1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:AQ1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:AR1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:AS1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:AT1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:AU1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:AV1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:AW1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:AX1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:AY1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:AZ1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:BA1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:BB1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:BC1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:BD1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:BE1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:BF1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:BG1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:BH1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:BI1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:BJ1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:BK1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:BL1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:BM1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:BN1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:BO1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:BP1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:BQ1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:BR1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:BS1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:BT1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:BU1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:BV1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:BW1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:BX1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:BY1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:BZ1377)))","v":0},{"$f":"IF(OR(OFFSET($G1353, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=0, OFFSET($G1354, -$E1357, $E1358)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1354, -$E1357, $E1358)+$E1358, IFERROR(OFFSET($G1353, -$E1357, $E1358)/OFFSET($G1354, -$E1357, $E1358), 0), OFFSET($G1353, -$E1357, $E1358)-SUM($G1377:CA1377)))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$294:H$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!I$294:I$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!J$294:J$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!K$294:K$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!L$294:L$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!M$294:M$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!N$294:N$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!O$294:O$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!P$294:P$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!Q$294:Q$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!R$294:R$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!S$294:S$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!T$294:T$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!U$294:U$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!V$294:V$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!W$294:W$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!X$294:X$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!Y$294:Y$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!Z$294:Z$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!AA$294:AA$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!AB$294:AB$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!AC$294:AC$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!AD$294:AD$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!AE$294:AE$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!AF$294:AF$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!AG$294:AG$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!AH$294:AH$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!AI$294:AI$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!AJ$294:AJ$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!AK$294:AK$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!AL$294:AL$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!AM$294:AM$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!AN$294:AN$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!AO$294:AO$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!AP$294:AP$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!AQ$294:AQ$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!AR$294:AR$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!AS$294:AS$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!AT$294:AT$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!AU$294:AU$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!AV$294:AV$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!AW$294:AW$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!AX$294:AX$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!AY$294:AY$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!AZ$294:AZ$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!BA$294:BA$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!BB$294:BB$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!BC$294:BC$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!BD$294:BD$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!BE$294:BE$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!BF$294:BF$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!BG$294:BG$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!BH$294:BH$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!BI$294:BI$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!BJ$294:BJ$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!BK$294:BK$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!BL$294:BL$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!BM$294:BM$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!BN$294:BN$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!BO$294:BO$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!BP$294:BP$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!BQ$294:BQ$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!BR$294:BR$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!BS$294:BS$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!BT$294:BT$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!BU$294:BU$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!BV$294:BV$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!BW$294:BW$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!BX$294:BX$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!BY$294:BY$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!BZ$294:BZ$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!CA$294:CA$343, $E1387)","v":0},{"$f":"INDEX('RAB input'!CB$294:CB$343, $E1387)","v":0}]
[null,null,null,null,{"$f":"E1402","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E1411)","v":"Depreciation of t-1 and t-2 adjustment 2011-12"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=M$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:L1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:L1412)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:L1412)))))), 0)","v":-9.2303861113868955},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=N$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:M1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:M1412)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:M1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=O$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:N1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:N1412)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:N1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=P$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:O1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:O1412)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:O1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=Q$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:P1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:P1412)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:P1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=R$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:Q1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:Q1412)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:Q1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=S$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:R1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:R1412)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:R1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=T$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:S1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:S1412)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:S1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=U$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:T1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:T1412)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:T1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=V$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:U1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:U1412)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:U1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=W$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:V1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:V1412)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:V1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=X$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:W1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:W1412)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:W1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=Y$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:X1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:X1412)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:X1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=Z$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:Y1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:Y1412)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:Y1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=AA$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:Z1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:Z1412)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:Z1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=AB$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:AA1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AA1412)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AA1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=AC$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:AB1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AB1412)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AB1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=AD$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:AC1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AC1412)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AC1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=AE$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:AD1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AD1412)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AD1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=AF$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:AE1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AE1412)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AE1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=AG$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:AF1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AF1412)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AF1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=AH$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:AG1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AG1412)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AG1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=AI$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:AH1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AH1412)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AH1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=AJ$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:AI1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AI1412)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AI1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=AK$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:AJ1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AJ1412)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AJ1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=AL$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:AK1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AK1412)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AK1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=AM$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:AL1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AL1412)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AL1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=AN$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:AM1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AM1412)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AM1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=AO$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:AN1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AN1412)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AN1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=AP$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:AO1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AO1412)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AO1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=AQ$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:AP1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AP1412)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AP1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=AR$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:AQ1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AQ1412)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AQ1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=AS$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:AR1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AR1412)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AR1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=AT$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:AS1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AS1412)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AS1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=AU$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:AT1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AT1412)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AT1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=AV$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:AU1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AU1412)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AU1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=AW$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:AV1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AV1412)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AV1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=AX$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:AW1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AW1412)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AW1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=AY$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:AX1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AX1412)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AX1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=AZ$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:AY1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AY1412)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AY1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=BA$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:AZ1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AZ1412)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:AZ1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=BB$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:BA1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BA1412)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BA1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=BC$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:BB1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BB1412)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BB1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=BD$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:BC1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BC1412)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BC1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=BE$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:BD1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BD1412)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BD1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=BF$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:BE1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BE1412)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BE1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=BG$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:BF1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BF1412)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BF1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=BH$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:BG1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BG1412)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BG1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=BI$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:BH1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BH1412)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BH1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=BJ$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:BI1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BI1412)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BI1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=BK$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:BJ1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BJ1412)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BJ1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=BL$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:BK1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BK1412)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BK1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=BM$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:BL1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BL1412)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BL1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=BN$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:BM1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BM1412)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BM1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=BO$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:BN1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BN1412)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BN1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=BP$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:BO1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BO1412)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BO1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=BQ$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:BP1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BP1412)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BP1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=BR$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:BQ1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BQ1412)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BQ1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=BS$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:BR1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BR1412)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BR1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=BT$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:BS1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BS1412)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BS1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=BU$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:BT1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BT1412)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BT1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=BV$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:BU1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BU1412)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BU1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=BW$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:BV1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BV1412)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BV1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=BX$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:BW1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BW1412)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BW1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=BY$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:BX1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BX1412)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BX1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=BZ$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:BY1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BY1412)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BY1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=CA$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:BZ1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BZ1412)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:BZ1412)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1411)+$E1397>=CB$5, 0,\nIF(AND(OFFSET($G1389, -$E1397, $E1411)<>0, OFFSET($G1391, -$E1397, $E1411)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)-SUM($G1412:CA1412)),\nIF(AND(OFFSET($G1389, -$E1397, $E1411)=0, OFFSET($G1391, -$E1397, $E1411)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1392, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:CA1412)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E1411)<OFFSET($G1390, -$E1397, $E1411)+$E1411, IFERROR(OFFSET($G1389, -$E1397, $E1411)/OFFSET($G1390, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)/OFFSET($G1392, -$E1397, $E1411), 0), OFFSET($G1389, -$E1397, $E1411)+OFFSET($G1391, -$E1397, $E1411)-SUM($G1412:CA1412)))))), 0)","v":0}]
[]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$187:$G$236, $E1433)=\"\", IF($G1433=0, 0, F1434), INDEX('RAB input'!$G$187:$G$236, $E1433))","v":2.6241670607244418},{"$f":"IF(INDEX('RAB input'!H$187:H$236, $E1433)=\"\", G1434, INDEX('RAB input'!H$187:H$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!I$187:I$236, $E1433)=\"\", H1434, INDEX('RAB input'!I$187:I$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!J$187:J$236, $E1433)=\"\", I1434, INDEX('RAB input'!J$187:J$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!K$187:K$236, $E1433)=\"\", J1434, INDEX('RAB input'!K$187:K$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!L$187:L$236, $E1433)=\"\", K1434, INDEX('RAB input'!L$187:L$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!M$187:M$236, $E1433)=\"\", L1434, INDEX('RAB input'!M$187:M$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!N$187:N$236, $E1433)=\"\", M1434, INDEX('RAB input'!N$187:N$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!O$187:O$236, $E1433)=\"\", N1434, INDEX('RAB input'!O$187:O$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!P$187:P$236, $E1433)=\"\", O1434, INDEX('RAB input'!P$187:P$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!Q$187:Q$236, $E1433)=\"\", P1434, INDEX('RAB input'!Q$187:Q$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!R$187:R$236, $E1433)=\"\", Q1434, INDEX('RAB input'!R$187:R$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!S$187:S$236, $E1433)=\"\", R1434, INDEX('RAB input'!S$187:S$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!T$187:T$236, $E1433)=\"\", S1434, INDEX('RAB input'!T$187:T$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!U$187:U$236, $E1433)=\"\", T1434, INDEX('RAB input'!U$187:U$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!V$187:V$236, $E1433)=\"\", U1434, INDEX('RAB input'!V$187:V$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!W$187:W$236, $E1433)=\"\", V1434, INDEX('RAB input'!W$187:W$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!X$187:X$236, $E1433)=\"\", W1434, INDEX('RAB input'!X$187:X$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!Y$187:Y$236, $E1433)=\"\", X1434, INDEX('RAB input'!Y$187:Y$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!Z$187:Z$236, $E1433)=\"\", Y1434, INDEX('RAB input'!Z$187:Z$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!AA$187:AA$236, $E1433)=\"\", Z1434, INDEX('RAB input'!AA$187:AA$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!AB$187:AB$236, $E1433)=\"\", AA1434, INDEX('RAB input'!AB$187:AB$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!AC$187:AC$236, $E1433)=\"\", AB1434, INDEX('RAB input'!AC$187:AC$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!AD$187:AD$236, $E1433)=\"\", AC1434, INDEX('RAB input'!AD$187:AD$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!AE$187:AE$236, $E1433)=\"\", AD1434, INDEX('RAB input'!AE$187:AE$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!AF$187:AF$236, $E1433)=\"\", AE1434, INDEX('RAB input'!AF$187:AF$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!AG$187:AG$236, $E1433)=\"\", AF1434, INDEX('RAB input'!AG$187:AG$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!AH$187:AH$236, $E1433)=\"\", AG1434, INDEX('RAB input'!AH$187:AH$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!AI$187:AI$236, $E1433)=\"\", AH1434, INDEX('RAB input'!AI$187:AI$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!AJ$187:AJ$236, $E1433)=\"\", AI1434, INDEX('RAB input'!AJ$187:AJ$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!AK$187:AK$236, $E1433)=\"\", AJ1434, INDEX('RAB input'!AK$187:AK$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!AL$187:AL$236, $E1433)=\"\", AK1434, INDEX('RAB input'!AL$187:AL$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!AM$187:AM$236, $E1433)=\"\", AL1434, INDEX('RAB input'!AM$187:AM$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!AN$187:AN$236, $E1433)=\"\", AM1434, INDEX('RAB input'!AN$187:AN$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!AO$187:AO$236, $E1433)=\"\", AN1434, INDEX('RAB input'!AO$187:AO$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!AP$187:AP$236, $E1433)=\"\", AO1434, INDEX('RAB input'!AP$187:AP$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!AQ$187:AQ$236, $E1433)=\"\", AP1434, INDEX('RAB input'!AQ$187:AQ$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!AR$187:AR$236, $E1433)=\"\", AQ1434, INDEX('RAB input'!AR$187:AR$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!AS$187:AS$236, $E1433)=\"\", AR1434, INDEX('RAB input'!AS$187:AS$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!AT$187:AT$236, $E1433)=\"\", AS1434, INDEX('RAB input'!AT$187:AT$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!AU$187:AU$236, $E1433)=\"\", AT1434, INDEX('RAB input'!AU$187:AU$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!AV$187:AV$236, $E1433)=\"\", AU1434, INDEX('RAB input'!AV$187:AV$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!AW$187:AW$236, $E1433)=\"\", AV1434, INDEX('RAB input'!AW$187:AW$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!AX$187:AX$236, $E1433)=\"\", AW1434, INDEX('RAB input'!AX$187:AX$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!AY$187:AY$236, $E1433)=\"\", AX1434, INDEX('RAB input'!AY$187:AY$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!AZ$187:AZ$236, $E1433)=\"\", AY1434, INDEX('RAB input'!AZ$187:AZ$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!BA$187:BA$236, $E1433)=\"\", AZ1434, INDEX('RAB input'!BA$187:BA$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!BB$187:BB$236, $E1433)=\"\", BA1434, INDEX('RAB input'!BB$187:BB$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!BC$187:BC$236, $E1433)=\"\", BB1434, INDEX('RAB input'!BC$187:BC$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!BD$187:BD$236, $E1433)=\"\", BC1434, INDEX('RAB input'!BD$187:BD$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!BE$187:BE$236, $E1433)=\"\", BD1434, INDEX('RAB input'!BE$187:BE$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!BF$187:BF$236, $E1433)=\"\", BE1434, INDEX('RAB input'!BF$187:BF$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!BG$187:BG$236, $E1433)=\"\", BF1434, INDEX('RAB input'!BG$187:BG$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!BH$187:BH$236, $E1433)=\"\", BG1434, INDEX('RAB input'!BH$187:BH$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!BI$187:BI$236, $E1433)=\"\", BH1434, INDEX('RAB input'!BI$187:BI$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!BJ$187:BJ$236, $E1433)=\"\", BI1434, INDEX('RAB input'!BJ$187:BJ$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!BK$187:BK$236, $E1433)=\"\", BJ1434, INDEX('RAB input'!BK$187:BK$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!BL$187:BL$236, $E1433)=\"\", BK1434, INDEX('RAB input'!BL$187:BL$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!BM$187:BM$236, $E1433)=\"\", BL1434, INDEX('RAB input'!BM$187:BM$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!BN$187:BN$236, $E1433)=\"\", BM1434, INDEX('RAB input'!BN$187:BN$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!BO$187:BO$236, $E1433)=\"\", BN1434, INDEX('RAB input'!BO$187:BO$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!BP$187:BP$236, $E1433)=\"\", BO1434, INDEX('RAB input'!BP$187:BP$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!BQ$187:BQ$236, $E1433)=\"\", BP1434, INDEX('RAB input'!BQ$187:BQ$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!BR$187:BR$236, $E1433)=\"\", BQ1434, INDEX('RAB input'!BR$187:BR$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!BS$187:BS$236, $E1433)=\"\", BR1434, INDEX('RAB input'!BS$187:BS$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!BT$187:BT$236, $E1433)=\"\", BS1434, INDEX('RAB input'!BT$187:BT$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!BU$187:BU$236, $E1433)=\"\", BT1434, INDEX('RAB input'!BU$187:BU$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!BV$187:BV$236, $E1433)=\"\", BU1434, INDEX('RAB input'!BV$187:BV$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!BW$187:BW$236, $E1433)=\"\", BV1434, INDEX('RAB input'!BW$187:BW$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!BX$187:BX$236, $E1433)=\"\", BW1434, INDEX('RAB input'!BX$187:BX$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!BY$187:BY$236, $E1433)=\"\", BX1434, INDEX('RAB input'!BY$187:BY$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!BZ$187:BZ$236, $E1433)=\"\", BY1434, INDEX('RAB input'!BZ$187:BZ$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!CA$187:CA$236, $E1433)=\"\", BZ1434, INDEX('RAB input'!CA$187:CA$236, $E1433))","v":5},{"$f":"IF(INDEX('RAB input'!CB$187:CB$236, $E1433)=\"\", CA1434, INDEX('RAB input'!CB$187:CB$236, $E1433))","v":5}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1446)","v":"Depreciation of asset adjustments - RAB 2014-15"},null,null,null,null,{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(K$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:J1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(L$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:K1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(M$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:L1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(N$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:M1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(O$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:N1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(P$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:O1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:P1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(R$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:Q1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(S$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:R1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(T$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:S1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(U$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:T1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(V$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:U1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(W$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:V1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(X$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:W1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:X1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:Y1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:Z1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:AA1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:AB1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:AC1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:AD1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:AE1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:AF1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:AG1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:AH1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:AI1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:AJ1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:AK1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:AL1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:AM1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:AN1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:AO1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:AP1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:AQ1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:AR1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:AS1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:AT1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:AU1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:AV1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:AW1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:AX1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:AY1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:AZ1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:BA1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:BB1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:BC1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:BD1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:BE1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:BF1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:BG1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:BH1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:BI1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:BJ1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:BK1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:BL1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:BM1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:BN1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:BO1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:BP1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:BQ1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:BR1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:BS1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:BT1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:BU1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:BV1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:BW1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:BX1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:BY1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:BZ1465)))","v":0},{"$f":"IF(OR(OFFSET($G1441, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=0, OFFSET($G1442, -$E1445, $E1446)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1442, -$E1445, $E1446)+$E1446, IFERROR(OFFSET($G1441, -$E1445, $E1446)/OFFSET($G1442, -$E1445, $E1446), 0), OFFSET($G1441, -$E1445, $E1446)-SUM($G1465:CA1465)))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G1481<>0, IF(G1480<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E1479)-'RAB input'!$H$11, \"n/a\"), 0)","v":35},{"$f":"IF(H1481<>0, IF(H1480<>\"n/a\", H1480-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I1481<>0, IF(I1480<>\"n/a\", I1480-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J1481<>0, IF(J1480<>\"n/a\", J1480-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K1481<>0, IF(K1480<>\"n/a\", K1480-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L1481<>0, IF(L1480<>\"n/a\", L1480-'RAB input'!M$11, \"n/a\"), 0)","v":38},{"$f":"IF(M1481<>0, IF(M1480<>\"n/a\", M1480-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N1481<>0, IF(N1480<>\"n/a\", N1480-'RAB input'!O$11, \"n/a\"), 0)","v":35},{"$f":"IF(O1481<>0, IF(O1480<>\"n/a\", O1480-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P1481<>0, IF(P1480<>\"n/a\", P1480-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q1481<>0, IF(Q1480<>\"n/a\", Q1480-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R1481<>0, IF(R1480<>\"n/a\", R1480-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S1481<>0, IF(S1480<>\"n/a\", S1480-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T1481<>0, IF(T1480<>\"n/a\", T1480-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U1481<>0, IF(U1480<>\"n/a\", U1480-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V1481<>0, IF(V1480<>\"n/a\", V1480-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W1481<>0, IF(W1480<>\"n/a\", W1480-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X1481<>0, IF(X1480<>\"n/a\", X1480-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y1481<>0, IF(Y1480<>\"n/a\", Y1480-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z1481<>0, IF(Z1480<>\"n/a\", Z1480-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA1481<>0, IF(AA1480<>\"n/a\", AA1480-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB1481<>0, IF(AB1480<>\"n/a\", AB1480-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC1481<>0, IF(AC1480<>\"n/a\", AC1480-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD1481<>0, IF(AD1480<>\"n/a\", AD1480-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE1481<>0, IF(AE1480<>\"n/a\", AE1480-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF1481<>0, IF(AF1480<>\"n/a\", AF1480-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG1481<>0, IF(AG1480<>\"n/a\", AG1480-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH1481<>0, IF(AH1480<>\"n/a\", AH1480-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI1481<>0, IF(AI1480<>\"n/a\", AI1480-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ1481<>0, IF(AJ1480<>\"n/a\", AJ1480-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK1481<>0, IF(AK1480<>\"n/a\", AK1480-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL1481<>0, IF(AL1480<>\"n/a\", AL1480-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM1481<>0, IF(AM1480<>\"n/a\", AM1480-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN1481<>0, IF(AN1480<>\"n/a\", AN1480-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO1481<>0, IF(AO1480<>\"n/a\", AO1480-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP1481<>0, IF(AP1480<>\"n/a\", AP1480-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ1481<>0, IF(AQ1480<>\"n/a\", AQ1480-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR1481<>0, IF(AR1480<>\"n/a\", AR1480-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS1481<>0, IF(AS1480<>\"n/a\", AS1480-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT1481<>0, IF(AT1480<>\"n/a\", AT1480-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU1481<>0, IF(AU1480<>\"n/a\", AU1480-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV1481<>0, IF(AV1480<>\"n/a\", AV1480-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW1481<>0, IF(AW1480<>\"n/a\", AW1480-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX1481<>0, IF(AX1480<>\"n/a\", AX1480-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY1481<>0, IF(AY1480<>\"n/a\", AY1480-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ1481<>0, IF(AZ1480<>\"n/a\", AZ1480-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA1481<>0, IF(BA1480<>\"n/a\", BA1480-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB1481<>0, IF(BB1480<>\"n/a\", BB1480-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC1481<>0, IF(BC1480<>\"n/a\", BC1480-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD1481<>0, IF(BD1480<>\"n/a\", BD1480-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE1481<>0, IF(BE1480<>\"n/a\", BE1480-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF1481<>0, IF(BF1480<>\"n/a\", BF1480-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG1481<>0, IF(BG1480<>\"n/a\", BG1480-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH1481<>0, IF(BH1480<>\"n/a\", BH1480-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI1481<>0, IF(BI1480<>\"n/a\", BI1480-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ1481<>0, IF(BJ1480<>\"n/a\", BJ1480-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK1481<>0, IF(BK1480<>\"n/a\", BK1480-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL1481<>0, IF(BL1480<>\"n/a\", BL1480-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM1481<>0, IF(BM1480<>\"n/a\", BM1480-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN1481<>0, IF(BN1480<>\"n/a\", BN1480-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO1481<>0, IF(BO1480<>\"n/a\", BO1480-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP1481<>0, IF(BP1480<>\"n/a\", BP1480-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ1481<>0, IF(BQ1480<>\"n/a\", BQ1480-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR1481<>0, IF(BR1480<>\"n/a\", BR1480-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS1481<>0, IF(BS1480<>\"n/a\", BS1480-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT1481<>0, IF(BT1480<>\"n/a\", BT1480-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU1481<>0, IF(BU1480<>\"n/a\", BU1480-'RAB input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV1481<>0, IF(BV1480<>\"n/a\", BV1480-'RAB input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW1481<>0, IF(BW1480<>\"n/a\", BW1480-'RAB input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX1481<>0, IF(BX1480<>\"n/a\", BX1480-'RAB input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY1481<>0, IF(BY1480<>\"n/a\", BY1480-'RAB input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ1481<>0, IF(BZ1480<>\"n/a\", BZ1480-'RAB input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA1481<>0, IF(CA1480<>\"n/a\", CA1480-'RAB input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB1481<>0, IF(CB1480<>\"n/a\", CB1480-'RAB input'!CC$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$401:$F$450, $E1479)/INDEX(CPI, 'RAB input'!$H$11+2)*INDEX(nvanillaWACC, 'RAB input'!$H$11+2)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$401:G$450,$E1479)/'RAB input'!H$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$20-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$401:H$450,$E1479)/'RAB input'!I$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$20-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$401:I$450,$E1479)/'RAB input'!J$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$20-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$401:J$450,$E1479)/'RAB input'!K$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$20-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$401:K$450,$E1479)/'RAB input'!L$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$20-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$401:L$450,$E1479)/'RAB input'!M$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$20-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$401:M$450,$E1479)/'RAB input'!N$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$20-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$401:N$450,$E1479)/'RAB input'!O$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$20-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$401:O$450,$E1479)/'RAB input'!P$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$20-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$401:P$450,$E1479)/'RAB input'!Q$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$20-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$401:Q$450,$E1479)/'RAB input'!R$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$20-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$401:R$450,$E1479)/'RAB input'!S$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$20-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$401:S$450,$E1479)/'RAB input'!T$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$20-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$401:T$450,$E1479)/'RAB input'!U$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$20-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$401:U$450,$E1479)/'RAB input'!V$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$20-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$401:V$450,$E1479)/'RAB input'!W$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$20-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$401:W$450,$E1479)/'RAB input'!X$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$20-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$401:X$450,$E1479)/'RAB input'!Y$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$20-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$401:Y$450,$E1479)/'RAB input'!Z$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$20-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$401:Z$450,$E1479)/'RAB input'!AA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$20-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$401:AA$450,$E1479)/'RAB input'!AB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$20-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$401:AB$450,$E1479)/'RAB input'!AC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$20-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$401:AC$450,$E1479)/'RAB input'!AD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$20-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$401:AD$450,$E1479)/'RAB input'!AE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$20-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$401:AE$450,$E1479)/'RAB input'!AF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$20-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$401:AF$450,$E1479)/'RAB input'!AG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$20-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$401:AG$450,$E1479)/'RAB input'!AH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$20-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$401:AH$450,$E1479)/'RAB input'!AI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$20-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$401:AI$450,$E1479)/'RAB input'!AJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$20-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$401:AJ$450,$E1479)/'RAB input'!AK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$20-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$401:AK$450,$E1479)/'RAB input'!AL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$20-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$401:AL$450,$E1479)/'RAB input'!AM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$20-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$401:AM$450,$E1479)/'RAB input'!AN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$20-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$401:AN$450,$E1479)/'RAB input'!AO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$20-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$401:AO$450,$E1479)/'RAB input'!AP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$20-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$401:AP$450,$E1479)/'RAB input'!AQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$20-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$401:AQ$450,$E1479)/'RAB input'!AR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$20-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$401:AR$450,$E1479)/'RAB input'!AS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$20-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$401:AS$450,$E1479)/'RAB input'!AT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$20-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$401:AT$450,$E1479)/'RAB input'!AU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$20-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$401:AU$450,$E1479)/'RAB input'!AV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$20-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$401:AV$450,$E1479)/'RAB input'!AW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$20-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$401:AW$450,$E1479)/'RAB input'!AX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$20-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$401:AX$450,$E1479)/'RAB input'!AY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$20-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$401:AY$450,$E1479)/'RAB input'!AZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$20-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$401:AZ$450,$E1479)/'RAB input'!BA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$20-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$401:BA$450,$E1479)/'RAB input'!BB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$20-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$401:BB$450,$E1479)/'RAB input'!BC$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$20-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$401:BC$450,$E1479)/'RAB input'!BD$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$20-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$401:BD$450,$E1479)/'RAB input'!BE$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$20-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$401:BE$450,$E1479)/'RAB input'!BF$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$20-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$401:BF$450,$E1479)/'RAB input'!BG$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$20-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$401:BG$450,$E1479)/'RAB input'!BH$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$20-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$401:BH$450,$E1479)/'RAB input'!BI$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$20-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$401:BI$450,$E1479)/'RAB input'!BJ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$20-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$401:BJ$450,$E1479)/'RAB input'!BK$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$20-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$401:BK$450,$E1479)/'RAB input'!BL$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$20-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$401:BL$450,$E1479)/'RAB input'!BM$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$20-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$401:BM$450,$E1479)/'RAB input'!BN$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$20-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$401:BN$450,$E1479)/'RAB input'!BO$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$20-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$401:BO$450,$E1479)/'RAB input'!BP$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$20-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$401:BP$450,$E1479)/'RAB input'!BQ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$20-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$401:BQ$450,$E1479)/'RAB input'!BR$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$20-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$401:BR$450,$E1479)/'RAB input'!BS$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$20-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$401:BS$450,$E1479)/'RAB input'!BT$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$20-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$401:BT$450,$E1479)/'RAB input'!BU$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$20-1))","v":0},{"$f":"IF('RAB input'!BW$11=\"\", 0, INDEX('RAB input'!BU$401:BU$450,$E1479)/'RAB input'!BV$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BW$11, 2))/'RAB input'!BV$20-1))","v":0},{"$f":"IF('RAB input'!BX$11=\"\", 0, INDEX('RAB input'!BV$401:BV$450,$E1479)/'RAB input'!BW$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BX$11, 2))/'RAB input'!BW$20-1))","v":0},{"$f":"IF('RAB input'!BY$11=\"\", 0, INDEX('RAB input'!BW$401:BW$450,$E1479)/'RAB input'!BX$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BY$11, 2))/'RAB input'!BX$20-1))","v":0},{"$f":"IF('RAB input'!BZ$11=\"\", 0, INDEX('RAB input'!BX$401:BX$450,$E1479)/'RAB input'!BY$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BZ$11, 2))/'RAB input'!BY$20-1))","v":0},{"$f":"IF('RAB input'!CA$11=\"\", 0, INDEX('RAB input'!BY$401:BY$450,$E1479)/'RAB input'!BZ$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CA$11, 2))/'RAB input'!BZ$20-1))","v":0},{"$f":"IF('RAB input'!CB$11=\"\", 0, INDEX('RAB input'!BZ$401:BZ$450,$E1479)/'RAB input'!CA$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CB$11, 2))/'RAB input'!CA$20-1))","v":0},{"$f":"IF('RAB input'!CC$11=\"\", 0, INDEX('RAB input'!CA$401:CA$450,$E1479)/'RAB input'!CB$15*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CC$11, 2))/'RAB input'!CB$20-1))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1500)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>S$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:R1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>T$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:S1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>U$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:T1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>V$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:U1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>W$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:V1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>X$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:W1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>Y$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:X1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>Z$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:Y1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>AA$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:Z1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>AB$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:AA1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>AC$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:AB1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>AD$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:AC1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>AE$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:AD1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>AF$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:AE1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>AG$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:AF1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>AH$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:AG1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>AI$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:AH1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>AJ$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:AI1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>AK$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:AJ1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>AL$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:AK1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>AM$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:AL1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>AN$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:AM1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>AO$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:AN1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>AP$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:AO1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>AQ$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:AP1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>AR$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:AQ1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>AS$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:AR1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>AT$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:AS1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>AU$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:AT1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>AV$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:AU1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>AW$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:AV1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>AX$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:AW1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>AY$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:AX1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>AZ$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:AY1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>BA$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:AZ1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>BB$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:BA1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>BC$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:BB1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>BD$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:BC1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>BE$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:BD1500))))","v":5.3273283422150375E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>BF$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:BE1500))))","v":5.327328342215143E-2},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>BG$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:BF1500))))","v":0},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>BH$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:BG1500))))","v":0},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>BI$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:BH1500))))","v":0},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>BJ$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:BI1500))))","v":0},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>BK$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:BJ1500))))","v":0},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>BL$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:BK1500))))","v":0},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>BM$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:BL1500))))","v":0},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>BN$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:BM1500))))","v":0},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>BO$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:BN1500))))","v":0},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>BP$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:BO1500))))","v":0},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>BQ$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:BP1500))))","v":0},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>BR$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:BQ1500))))","v":0},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>BS$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:BR1500))))","v":0},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>BT$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:BS1500))))","v":0},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>BU$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:BT1500))))","v":0},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>BV$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:BU1500))))","v":0},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>BW$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:BV1500))))","v":0},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>BX$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:BW1500))))","v":0},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>BY$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:BX1500))))","v":0},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>BZ$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:BY1500))))","v":0},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>CA$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:BZ1500))))","v":0},{"$f":"IF(OFFSET($G1491, -$E1500, $E1500)=\"n/a\",0,IF(OFFSET($G1491,-$E1500,$E1500)+$E1500>CB$5,IFERROR((OFFSET($G1490,-$E1500,$E1500)/(OFFSET($G1491,-$E1500,$E1500))),0),(OFFSET($G1490,-$E1500,$E1500)-SUM($G1500:CA1500))))","v":0}]
[]
[null,null,null,null,{"$f":"E1535+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1536)","v":"Depreciation of net capex 2012-13"},null,null,{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>I$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:H1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>J$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:I1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>K$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:J1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>L$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:K1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>M$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:L1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>N$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:M1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>O$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:N1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>P$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:O1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>Q$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:P1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>R$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:Q1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>S$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:R1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>T$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:S1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>U$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:T1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>V$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:U1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>W$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:V1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>X$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:W1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>Y$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:X1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>Z$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:Y1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>AA$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:Z1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>AB$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:AA1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>AC$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:AB1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>AD$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:AC1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>AE$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:AD1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>AF$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:AE1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>AG$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:AF1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>AH$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:AG1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>AI$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:AH1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>AJ$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:AI1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>AK$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:AJ1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>AL$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:AK1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>AM$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:AL1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>AN$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:AM1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>AO$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:AN1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>AP$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:AO1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>AQ$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:AP1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>AR$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:AQ1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>AS$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:AR1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>AT$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:AS1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>AU$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:AT1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>AV$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:AU1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>AW$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:AV1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>AX$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:AW1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>AY$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:AX1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>AZ$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:AY1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>BA$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:AZ1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>BB$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:BA1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>BC$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:BB1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>BD$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:BC1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>BE$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:BD1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>BF$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:BE1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>BG$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:BF1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>BH$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:BG1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>BI$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:BH1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>BJ$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:BI1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>BK$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:BJ1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>BL$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:BK1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>BM$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:BL1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>BN$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:BM1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>BO$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:BN1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>BP$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:BO1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>BQ$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:BP1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>BR$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:BQ1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>BS$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:BR1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>BT$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:BS1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>BU$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:BT1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>BV$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:BU1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>BW$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:BV1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>BX$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:BW1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>BY$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:BX1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>BZ$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:BY1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>CA$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:BZ1536))))","v":0},{"$f":"IF(OFFSET($G1527, -$E1536, $E1536)=\"n/a\",0,IF(OFFSET($G1527,-$E1536,$E1536)+$E1536>CB$5,IFERROR((OFFSET($G1526,-$E1536,$E1536)/(OFFSET($G1527,-$E1536,$E1536))),0),(OFFSET($G1526,-$E1536,$E1536)-SUM($G1536:CA1536))))","v":0}]
[]
[null,null,null,null,{"$f":"E1525+1","v":35},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E1571)/'RAB input'!G$15","v":8.2674721035707694},{"$f":"(INDEX('RAB input'!H$25:H$74,$E1571)-INDEX('RAB input'!H$79:H$128,$E1571)-INDEX('RAB input'!H$133:H$182,$E1571))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":9.3463381583714416},{"$f":"(INDEX('RAB input'!I$25:I$74,$E1571)-INDEX('RAB input'!I$79:I$128,$E1571)-INDEX('RAB input'!I$133:I$182,$E1571))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":13.78608119488462},{"$f":"(INDEX('RAB input'!J$25:J$74,$E1571)-INDEX('RAB input'!J$79:J$128,$E1571)-INDEX('RAB input'!J$133:J$182,$E1571))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!K$25:K$74,$E1571)-INDEX('RAB input'!K$79:K$128,$E1571)-INDEX('RAB input'!K$133:K$182,$E1571))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!L$25:L$74,$E1571)-INDEX('RAB input'!L$79:L$128,$E1571)-INDEX('RAB input'!L$133:L$182,$E1571))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!M$25:M$74,$E1571)-INDEX('RAB input'!M$79:M$128,$E1571)-INDEX('RAB input'!M$133:M$182,$E1571))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$25:N$74,$E1571)-INDEX('RAB input'!N$79:N$128,$E1571)-INDEX('RAB input'!N$133:N$182,$E1571))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!O$25:O$74,$E1571)-INDEX('RAB input'!O$79:O$128,$E1571)-INDEX('RAB input'!O$133:O$182,$E1571))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!P$25:P$74,$E1571)-INDEX('RAB input'!P$79:P$128,$E1571)-INDEX('RAB input'!P$133:P$182,$E1571))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E1571)-INDEX('RAB input'!Q$79:Q$128,$E1571)-INDEX('RAB input'!Q$133:Q$182,$E1571))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!R$25:R$74,$E1571)-INDEX('RAB input'!R$79:R$128,$E1571)-INDEX('RAB input'!R$133:R$182,$E1571))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!S$25:S$74,$E1571)-INDEX('RAB input'!S$79:S$128,$E1571)-INDEX('RAB input'!S$133:S$182,$E1571))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!T$25:T$74,$E1571)-INDEX('RAB input'!T$79:T$128,$E1571)-INDEX('RAB input'!T$133:T$182,$E1571))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E1571)-INDEX('RAB input'!U$79:U$128,$E1571)-INDEX('RAB input'!U$133:U$182,$E1571))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E1571)-INDEX('RAB input'!V$79:V$128,$E1571)-INDEX('RAB input'!V$133:V$182,$E1571))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E1571)-INDEX('RAB input'!W$79:W$128,$E1571)-INDEX('RAB input'!W$133:W$182,$E1571))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E1571)-INDEX('RAB input'!X$79:X$128,$E1571)-INDEX('RAB input'!X$133:X$182,$E1571))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E1571)-INDEX('RAB input'!Y$79:Y$128,$E1571)-INDEX('RAB input'!Y$133:Y$182,$E1571))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E1571)-INDEX('RAB input'!Z$79:Z$128,$E1571)-INDEX('RAB input'!Z$133:Z$182,$E1571))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E1571)-INDEX('RAB input'!AA$79:AA$128,$E1571)-INDEX('RAB input'!AA$133:AA$182,$E1571))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E1571)-INDEX('RAB input'!AB$79:AB$128,$E1571)-INDEX('RAB input'!AB$133:AB$182,$E1571))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E1571)-INDEX('RAB input'!AC$79:AC$128,$E1571)-INDEX('RAB input'!AC$133:AC$182,$E1571))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E1571)-INDEX('RAB input'!AD$79:AD$128,$E1571)-INDEX('RAB input'!AD$133:AD$182,$E1571))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E1571)-INDEX('RAB input'!AE$79:AE$128,$E1571)-INDEX('RAB input'!AE$133:AE$182,$E1571))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E1571)-INDEX('RAB input'!AF$79:AF$128,$E1571)-INDEX('RAB input'!AF$133:AF$182,$E1571))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E1571)-INDEX('RAB input'!AG$79:AG$128,$E1571)-INDEX('RAB input'!AG$133:AG$182,$E1571))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E1571)-INDEX('RAB input'!AH$79:AH$128,$E1571)-INDEX('RAB input'!AH$133:AH$182,$E1571))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E1571)-INDEX('RAB input'!AI$79:AI$128,$E1571)-INDEX('RAB input'!AI$133:AI$182,$E1571))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E1571)-INDEX('RAB input'!AJ$79:AJ$128,$E1571)-INDEX('RAB input'!AJ$133:AJ$182,$E1571))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E1571)-INDEX('RAB input'!AK$79:AK$128,$E1571)-INDEX('RAB input'!AK$133:AK$182,$E1571))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E1571)-INDEX('RAB input'!AL$79:AL$128,$E1571)-INDEX('RAB input'!AL$133:AL$182,$E1571))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E1571)-INDEX('RAB input'!AM$79:AM$128,$E1571)-INDEX('RAB input'!AM$133:AM$182,$E1571))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E1571)-INDEX('RAB input'!AN$79:AN$128,$E1571)-INDEX('RAB input'!AN$133:AN$182,$E1571))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E1571)-INDEX('RAB input'!AO$79:AO$128,$E1571)-INDEX('RAB input'!AO$133:AO$182,$E1571))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E1571)-INDEX('RAB input'!AP$79:AP$128,$E1571)-INDEX('RAB input'!AP$133:AP$182,$E1571))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E1571)-INDEX('RAB input'!AQ$79:AQ$128,$E1571)-INDEX('RAB input'!AQ$133:AQ$182,$E1571))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E1571)-INDEX('RAB input'!AR$79:AR$128,$E1571)-INDEX('RAB input'!AR$133:AR$182,$E1571))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E1571)-INDEX('RAB input'!AS$79:AS$128,$E1571)-INDEX('RAB input'!AS$133:AS$182,$E1571))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E1571)-INDEX('RAB input'!AT$79:AT$128,$E1571)-INDEX('RAB input'!AT$133:AT$182,$E1571))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E1571)-INDEX('RAB input'!AU$79:AU$128,$E1571)-INDEX('RAB input'!AU$133:AU$182,$E1571))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E1571)-INDEX('RAB input'!AV$79:AV$128,$E1571)-INDEX('RAB input'!AV$133:AV$182,$E1571))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E1571)-INDEX('RAB input'!AW$79:AW$128,$E1571)-INDEX('RAB input'!AW$133:AW$182,$E1571))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E1571)-INDEX('RAB input'!AX$79:AX$128,$E1571)-INDEX('RAB input'!AX$133:AX$182,$E1571))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E1571)-INDEX('RAB input'!AY$79:AY$128,$E1571)-INDEX('RAB input'!AY$133:AY$182,$E1571))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E1571)-INDEX('RAB input'!AZ$79:AZ$128,$E1571)-INDEX('RAB input'!AZ$133:AZ$182,$E1571))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E1571)-INDEX('RAB input'!BA$79:BA$128,$E1571)-INDEX('RAB input'!BA$133:BA$182,$E1571))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E1571)-INDEX('RAB input'!BB$79:BB$128,$E1571)-INDEX('RAB input'!BB$133:BB$182,$E1571))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E1571)-INDEX('RAB input'!BC$79:BC$128,$E1571)-INDEX('RAB input'!BC$133:BC$182,$E1571))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E1571)-INDEX('RAB input'!BD$79:BD$128,$E1571)-INDEX('RAB input'!BD$133:BD$182,$E1571))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E1571)-INDEX('RAB input'!BE$79:BE$128,$E1571)-INDEX('RAB input'!BE$133:BE$182,$E1571))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E1571)-INDEX('RAB input'!BF$79:BF$128,$E1571)-INDEX('RAB input'!BF$133:BF$182,$E1571))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E1571)-INDEX('RAB input'!BG$79:BG$128,$E1571)-INDEX('RAB input'!BG$133:BG$182,$E1571))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E1571)-INDEX('RAB input'!BH$79:BH$128,$E1571)-INDEX('RAB input'!BH$133:BH$182,$E1571))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E1571)-INDEX('RAB input'!BI$79:BI$128,$E1571)-INDEX('RAB input'!BI$133:BI$182,$E1571))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E1571)-INDEX('RAB input'!BJ$79:BJ$128,$E1571)-INDEX('RAB input'!BJ$133:BJ$182,$E1571))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E1571)-INDEX('RAB input'!BK$79:BK$128,$E1571)-INDEX('RAB input'!BK$133:BK$182,$E1571))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E1571)-INDEX('RAB input'!BL$79:BL$128,$E1571)-INDEX('RAB input'!BL$133:BL$182,$E1571))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E1571)-INDEX('RAB input'!BM$79:BM$128,$E1571)-INDEX('RAB input'!BM$133:BM$182,$E1571))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E1571)-INDEX('RAB input'!BN$79:BN$128,$E1571)-INDEX('RAB input'!BN$133:BN$182,$E1571))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E1571)-INDEX('RAB input'!BO$79:BO$128,$E1571)-INDEX('RAB input'!BO$133:BO$182,$E1571))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E1571)-INDEX('RAB input'!BP$79:BP$128,$E1571)-INDEX('RAB input'!BP$133:BP$182,$E1571))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E1571)-INDEX('RAB input'!BQ$79:BQ$128,$E1571)-INDEX('RAB input'!BQ$133:BQ$182,$E1571))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E1571)-INDEX('RAB input'!BR$79:BR$128,$E1571)-INDEX('RAB input'!BR$133:BR$182,$E1571))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E1571)-INDEX('RAB input'!BS$79:BS$128,$E1571)-INDEX('RAB input'!BS$133:BS$182,$E1571))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E1571)-INDEX('RAB input'!BT$79:BT$128,$E1571)-INDEX('RAB input'!BT$133:BT$182,$E1571))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E1571)-INDEX('RAB input'!BU$79:BU$128,$E1571)-INDEX('RAB input'!BU$133:BU$182,$E1571))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BV$25:BV$74,$E1571)-INDEX('RAB input'!BV$79:BV$128,$E1571)-INDEX('RAB input'!BV$133:BV$182,$E1571))/'RAB input'!BV$15*(1+'RAB input'!BV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BW$25:BW$74,$E1571)-INDEX('RAB input'!BW$79:BW$128,$E1571)-INDEX('RAB input'!BW$133:BW$182,$E1571))/'RAB input'!BW$15*(1+'RAB input'!BW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BX$25:BX$74,$E1571)-INDEX('RAB input'!BX$79:BX$128,$E1571)-INDEX('RAB input'!BX$133:BX$182,$E1571))/'RAB input'!BX$15*(1+'RAB input'!BX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BY$25:BY$74,$E1571)-INDEX('RAB input'!BY$79:BY$128,$E1571)-INDEX('RAB input'!BY$133:BY$182,$E1571))/'RAB input'!BY$15*(1+'RAB input'!BY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BZ$25:BZ$74,$E1571)-INDEX('RAB input'!BZ$79:BZ$128,$E1571)-INDEX('RAB input'!BZ$133:BZ$182,$E1571))/'RAB input'!BZ$15*(1+'RAB input'!BZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CA$25:CA$74,$E1571)-INDEX('RAB input'!CA$79:CA$128,$E1571)-INDEX('RAB input'!CA$133:CA$182,$E1571))/'RAB input'!CA$15*(1+'RAB input'!CA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CB$25:CB$74,$E1571)-INDEX('RAB input'!CB$79:CB$128,$E1571)-INDEX('RAB input'!CB$133:CB$182,$E1571))/'RAB input'!CB$15*(1+'RAB input'!CB$17)^0.5","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1588)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>O$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:N1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>P$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:O1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>Q$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:P1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>R$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:Q1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>S$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:R1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>T$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:S1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>U$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:T1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>V$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:U1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>W$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:V1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>X$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:W1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>Y$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:X1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>Z$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:Y1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>AA$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:Z1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>AB$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:AA1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>AC$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:AB1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>AD$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:AC1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>AE$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:AD1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>AF$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:AE1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>AG$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:AF1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>AH$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:AG1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>AI$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:AH1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>AJ$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:AI1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>AK$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:AJ1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>AL$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:AK1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>AM$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:AL1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>AN$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:AM1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>AO$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:AN1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>AP$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:AO1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>AQ$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:AP1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>AR$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:AQ1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>AS$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:AR1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>AT$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:AS1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>AU$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:AT1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>AV$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:AU1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>AW$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:AV1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>AX$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:AW1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>AY$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:AX1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>AZ$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:AY1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>BA$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:AZ1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>BB$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:BA1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>BC$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:BB1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>BD$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:BC1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>BE$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:BD1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>BF$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:BE1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>BG$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:BF1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>BH$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:BG1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>BI$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:BH1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>BJ$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:BI1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>BK$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:BJ1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>BL$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:BK1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>BM$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:BL1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>BN$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:BM1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>BO$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:BN1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>BP$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:BO1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>BQ$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:BP1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>BR$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:BQ1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>BS$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:BR1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>BT$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:BS1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>BU$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:BT1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>BV$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:BU1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>BW$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:BV1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>BX$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:BW1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>BY$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:BX1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>BZ$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:BY1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>CA$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:BZ1588))))","v":0},{"$f":"IF(OFFSET($G1579, -$E1588, $E1588)=\"n/a\",0,IF(OFFSET($G1579,-$E1588,$E1588)+$E1588>CB$5,IFERROR((OFFSET($G1578,-$E1588,$E1588)/(OFFSET($G1579,-$E1588,$E1588))),0),(OFFSET($G1578,-$E1588,$E1588)-SUM($G1588:CA1588))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1593)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(T$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:S1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(U$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:T1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(V$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:U1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(W$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:V1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(X$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:W1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:X1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:Y1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:Z1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:AA1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:AB1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:AC1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:AD1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:AE1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:AF1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:AG1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:AH1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:AI1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:AJ1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:AK1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:AL1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:AM1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:AN1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:AO1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:AP1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:AQ1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:AR1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:AS1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:AT1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:AU1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:AV1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:AW1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:AX1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:AY1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:AZ1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:BA1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:BB1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:BC1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:BD1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:BE1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:BF1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:BG1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:BH1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:BI1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:BJ1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:BK1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:BL1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:BM1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:BN1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:BO1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:BP1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:BQ1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:BR1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:BS1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:BT1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:BU1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:BV1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:BW1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:BX1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:BY1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:BZ1612)))","v":0},{"$f":"IF(OR(OFFSET($G1588, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=0, OFFSET($G1589, -$E1592, $E1593)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1589, -$E1592, $E1593)+$E1593, IFERROR(OFFSET($G1588, -$E1592, $E1593)/OFFSET($G1589, -$E1592, $E1593), 0), OFFSET($G1588, -$E1592, $E1593)-SUM($G1612:CA1612)))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$294:H$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!I$294:I$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!J$294:J$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!K$294:K$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!L$294:L$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!M$294:M$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!N$294:N$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!O$294:O$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!P$294:P$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!Q$294:Q$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!R$294:R$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!S$294:S$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!T$294:T$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!U$294:U$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!V$294:V$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!W$294:W$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!X$294:X$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!Y$294:Y$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!Z$294:Z$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!AA$294:AA$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!AB$294:AB$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!AC$294:AC$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!AD$294:AD$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!AE$294:AE$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!AF$294:AF$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!AG$294:AG$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!AH$294:AH$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!AI$294:AI$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!AJ$294:AJ$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!AK$294:AK$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!AL$294:AL$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!AM$294:AM$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!AN$294:AN$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!AO$294:AO$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!AP$294:AP$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!AQ$294:AQ$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!AR$294:AR$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!AS$294:AS$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!AT$294:AT$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!AU$294:AU$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!AV$294:AV$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!AW$294:AW$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!AX$294:AX$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!AY$294:AY$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!AZ$294:AZ$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!BA$294:BA$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!BB$294:BB$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!BC$294:BC$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!BD$294:BD$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!BE$294:BE$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!BF$294:BF$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!BG$294:BG$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!BH$294:BH$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!BI$294:BI$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!BJ$294:BJ$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!BK$294:BK$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!BL$294:BL$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!BM$294:BM$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!BN$294:BN$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!BO$294:BO$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!BP$294:BP$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!BQ$294:BQ$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!BR$294:BR$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!BS$294:BS$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!BT$294:BT$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!BU$294:BU$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!BV$294:BV$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!BW$294:BW$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!BX$294:BX$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!BY$294:BY$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!BZ$294:BZ$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!CA$294:CA$343, $E1617)","v":0},{"$f":"INDEX('RAB input'!CB$294:CB$343, $E1617)","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1639)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(T$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:S1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(U$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:T1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(V$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:U1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(W$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:V1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(X$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:W1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:X1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:Y1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:Z1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:AA1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:AB1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:AC1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:AD1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:AE1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:AF1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:AG1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:AH1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:AI1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:AJ1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:AK1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:AL1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:AM1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:AN1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:AO1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:AP1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:AQ1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:AR1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:AS1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:AT1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:AU1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:AV1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:AW1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:AX1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:AY1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:AZ1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:BA1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:BB1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:BC1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:BD1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:BE1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:BF1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:BG1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:BH1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:BI1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:BJ1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:BK1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:BL1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:BM1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:BN1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:BO1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:BP1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:BQ1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:BR1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:BS1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:BT1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:BU1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:BV1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:BW1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:BX1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:BY1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:BZ1658)))","v":0},{"$f":"IF(OR(OFFSET($G1634, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=0, OFFSET($G1635, -$E1638, $E1639)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1635, -$E1638, $E1639)+$E1639, IFERROR(OFFSET($G1634, -$E1638, $E1639)/OFFSET($G1635, -$E1638, $E1639), 0), OFFSET($G1634, -$E1638, $E1639)-SUM($G1658:CA1658)))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1676)","v":"Depreciation of net capex 2014-15"},null,null,null,null,{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>K$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:J1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>L$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:K1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>M$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:L1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>N$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:M1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>O$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:N1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>P$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:O1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>Q$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:P1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>R$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:Q1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>S$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:R1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>T$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:S1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>U$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:T1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>V$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:U1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>W$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:V1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>X$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:W1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>Y$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:X1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>Z$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:Y1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>AA$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:Z1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>AB$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:AA1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>AC$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:AB1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>AD$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:AC1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>AE$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:AD1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>AF$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:AE1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>AG$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:AF1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>AH$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:AG1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>AI$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:AH1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>AJ$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:AI1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>AK$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:AJ1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>AL$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:AK1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>AM$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:AL1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>AN$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:AM1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>AO$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:AN1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>AP$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:AO1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>AQ$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:AP1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>AR$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:AQ1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>AS$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:AR1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>AT$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:AS1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>AU$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:AT1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>AV$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:AU1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>AW$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:AV1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>AX$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:AW1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>AY$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:AX1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>AZ$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:AY1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>BA$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:AZ1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>BB$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:BA1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>BC$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:BB1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>BD$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:BC1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>BE$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:BD1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>BF$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:BE1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>BG$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:BF1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>BH$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:BG1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>BI$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:BH1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>BJ$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:BI1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>BK$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:BJ1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>BL$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:BK1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>BM$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:BL1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>BN$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:BM1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>BO$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:BN1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>BP$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:BO1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>BQ$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:BP1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>BR$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:BQ1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>BS$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:BR1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>BT$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:BS1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>BU$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:BT1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>BV$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:BU1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>BW$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:BV1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>BX$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:BW1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>BY$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:BX1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>BZ$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:BY1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>CA$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:BZ1676))))","v":0},{"$f":"IF(OFFSET($G1667, -$E1676, $E1676)=\"n/a\",0,IF(OFFSET($G1667,-$E1676,$E1676)+$E1676>CB$5,IFERROR((OFFSET($G1666,-$E1676,$E1676)/(OFFSET($G1667,-$E1676,$E1676))),0),(OFFSET($G1666,-$E1676,$E1676)-SUM($G1676:CA1676))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1674)","v":"Depreciation of asset adjustments - RAB 2012-13"},null,null,{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(I$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:H1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(J$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:I1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(K$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:J1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(L$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:K1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(M$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:L1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(N$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:M1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(O$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:N1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(P$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:O1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:P1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(R$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:Q1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(S$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:R1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(T$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:S1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(U$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:T1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(V$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:U1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(W$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:V1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(X$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:W1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:X1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:Y1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:Z1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:AA1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:AB1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:AC1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:AD1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:AE1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:AF1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:AG1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:AH1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:AI1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:AJ1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:AK1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:AL1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:AM1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:AN1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:AO1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:AP1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:AQ1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:AR1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:AS1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:AT1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:AU1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:AV1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:AW1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:AX1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:AY1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:AZ1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:BA1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:BB1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:BC1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:BD1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:BE1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:BF1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:BG1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:BH1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:BI1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:BJ1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:BK1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:BL1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:BM1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:BN1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:BO1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:BP1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:BQ1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:BR1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:BS1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:BT1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:BU1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:BV1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:BW1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:BX1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:BY1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:BZ1693)))","v":0},{"$f":"IF(OR(OFFSET($G1669, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=0, OFFSET($G1670, -$E1673, $E1674)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1670, -$E1673, $E1674)+$E1674, IFERROR(OFFSET($G1669, -$E1673, $E1674)/OFFSET($G1670, -$E1673, $E1674), 0), OFFSET($G1669, -$E1673, $E1674)-SUM($G1693:CA1693)))","v":0}]
[null,null,null,null,{"$f":"E1663+1","v":38},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$25:$G$74, $E1709)/'RAB input'!G$15","v":0},{"$f":"(INDEX('RAB input'!H$25:H$74,$E1709)-INDEX('RAB input'!H$79:H$128,$E1709)-INDEX('RAB input'!H$133:H$182,$E1709))/'RAB input'!H$15*(1+'RAB input'!H$17)^0.5","v":0.1176415330911235},{"$f":"(INDEX('RAB input'!I$25:I$74,$E1709)-INDEX('RAB input'!I$79:I$128,$E1709)-INDEX('RAB input'!I$133:I$182,$E1709))/'RAB input'!I$15*(1+'RAB input'!I$17)^0.5","v":0.34330937782691834},{"$f":"(INDEX('RAB input'!J$25:J$74,$E1709)-INDEX('RAB input'!J$79:J$128,$E1709)-INDEX('RAB input'!J$133:J$182,$E1709))/'RAB input'!J$15*(1+'RAB input'!J$17)^0.5","v":0.26617512120199471},{"$f":"(INDEX('RAB input'!K$25:K$74,$E1709)-INDEX('RAB input'!K$79:K$128,$E1709)-INDEX('RAB input'!K$133:K$182,$E1709))/'RAB input'!K$15*(1+'RAB input'!K$17)^0.5","v":0.51605894288438614},{"$f":"(INDEX('RAB input'!L$25:L$74,$E1709)-INDEX('RAB input'!L$79:L$128,$E1709)-INDEX('RAB input'!L$133:L$182,$E1709))/'RAB input'!L$15*(1+'RAB input'!L$17)^0.5","v":0.68019650318880776},{"$f":"(INDEX('RAB input'!M$25:M$74,$E1709)-INDEX('RAB input'!M$79:M$128,$E1709)-INDEX('RAB input'!M$133:M$182,$E1709))/'RAB input'!M$15*(1+'RAB input'!M$17)^0.5","v":0.68065904220704343},{"$f":"(INDEX('RAB input'!N$25:N$74,$E1709)-INDEX('RAB input'!N$79:N$128,$E1709)-INDEX('RAB input'!N$133:N$182,$E1709))/'RAB input'!N$15*(1+'RAB input'!N$17)^0.5","v":0.58719041611126543},{"$f":"(INDEX('RAB input'!O$25:O$74,$E1709)-INDEX('RAB input'!O$79:O$128,$E1709)-INDEX('RAB input'!O$133:O$182,$E1709))/'RAB input'!O$15*(1+'RAB input'!O$17)^0.5","v":-7.9898040949702931E-2},{"$f":"(INDEX('RAB input'!P$25:P$74,$E1709)-INDEX('RAB input'!P$79:P$128,$E1709)-INDEX('RAB input'!P$133:P$182,$E1709))/'RAB input'!P$15*(1+'RAB input'!P$17)^0.5","v":2.7406303252107311E-2},{"$f":"(INDEX('RAB input'!Q$25:Q$74,$E1709)-INDEX('RAB input'!Q$79:Q$128,$E1709)-INDEX('RAB input'!Q$133:Q$182,$E1709))/'RAB input'!Q$15*(1+'RAB input'!Q$17)^0.5","v":-0.10852022181140512},{"$f":"(INDEX('RAB input'!R$25:R$74,$E1709)-INDEX('RAB input'!R$79:R$128,$E1709)-INDEX('RAB input'!R$133:R$182,$E1709))/'RAB input'!R$15*(1+'RAB input'!R$17)^0.5","v":-0.10793672802291795},{"$f":"(INDEX('RAB input'!S$25:S$74,$E1709)-INDEX('RAB input'!S$79:S$128,$E1709)-INDEX('RAB input'!S$133:S$182,$E1709))/'RAB input'!S$15*(1+'RAB input'!S$17)^0.5","v":0.1899490275342379},{"$f":"(INDEX('RAB input'!T$25:T$74,$E1709)-INDEX('RAB input'!T$79:T$128,$E1709)-INDEX('RAB input'!T$133:T$182,$E1709))/'RAB input'!T$15*(1+'RAB input'!T$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$25:U$74,$E1709)-INDEX('RAB input'!U$79:U$128,$E1709)-INDEX('RAB input'!U$133:U$182,$E1709))/'RAB input'!U$15*(1+'RAB input'!U$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$25:V$74,$E1709)-INDEX('RAB input'!V$79:V$128,$E1709)-INDEX('RAB input'!V$133:V$182,$E1709))/'RAB input'!V$15*(1+'RAB input'!V$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$25:W$74,$E1709)-INDEX('RAB input'!W$79:W$128,$E1709)-INDEX('RAB input'!W$133:W$182,$E1709))/'RAB input'!W$15*(1+'RAB input'!W$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$25:X$74,$E1709)-INDEX('RAB input'!X$79:X$128,$E1709)-INDEX('RAB input'!X$133:X$182,$E1709))/'RAB input'!X$15*(1+'RAB input'!X$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$25:Y$74,$E1709)-INDEX('RAB input'!Y$79:Y$128,$E1709)-INDEX('RAB input'!Y$133:Y$182,$E1709))/'RAB input'!Y$15*(1+'RAB input'!Y$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$25:Z$74,$E1709)-INDEX('RAB input'!Z$79:Z$128,$E1709)-INDEX('RAB input'!Z$133:Z$182,$E1709))/'RAB input'!Z$15*(1+'RAB input'!Z$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$25:AA$74,$E1709)-INDEX('RAB input'!AA$79:AA$128,$E1709)-INDEX('RAB input'!AA$133:AA$182,$E1709))/'RAB input'!AA$15*(1+'RAB input'!AA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$25:AB$74,$E1709)-INDEX('RAB input'!AB$79:AB$128,$E1709)-INDEX('RAB input'!AB$133:AB$182,$E1709))/'RAB input'!AB$15*(1+'RAB input'!AB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$25:AC$74,$E1709)-INDEX('RAB input'!AC$79:AC$128,$E1709)-INDEX('RAB input'!AC$133:AC$182,$E1709))/'RAB input'!AC$15*(1+'RAB input'!AC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$25:AD$74,$E1709)-INDEX('RAB input'!AD$79:AD$128,$E1709)-INDEX('RAB input'!AD$133:AD$182,$E1709))/'RAB input'!AD$15*(1+'RAB input'!AD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$25:AE$74,$E1709)-INDEX('RAB input'!AE$79:AE$128,$E1709)-INDEX('RAB input'!AE$133:AE$182,$E1709))/'RAB input'!AE$15*(1+'RAB input'!AE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$25:AF$74,$E1709)-INDEX('RAB input'!AF$79:AF$128,$E1709)-INDEX('RAB input'!AF$133:AF$182,$E1709))/'RAB input'!AF$15*(1+'RAB input'!AF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$25:AG$74,$E1709)-INDEX('RAB input'!AG$79:AG$128,$E1709)-INDEX('RAB input'!AG$133:AG$182,$E1709))/'RAB input'!AG$15*(1+'RAB input'!AG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$25:AH$74,$E1709)-INDEX('RAB input'!AH$79:AH$128,$E1709)-INDEX('RAB input'!AH$133:AH$182,$E1709))/'RAB input'!AH$15*(1+'RAB input'!AH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$25:AI$74,$E1709)-INDEX('RAB input'!AI$79:AI$128,$E1709)-INDEX('RAB input'!AI$133:AI$182,$E1709))/'RAB input'!AI$15*(1+'RAB input'!AI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$25:AJ$74,$E1709)-INDEX('RAB input'!AJ$79:AJ$128,$E1709)-INDEX('RAB input'!AJ$133:AJ$182,$E1709))/'RAB input'!AJ$15*(1+'RAB input'!AJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$25:AK$74,$E1709)-INDEX('RAB input'!AK$79:AK$128,$E1709)-INDEX('RAB input'!AK$133:AK$182,$E1709))/'RAB input'!AK$15*(1+'RAB input'!AK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$25:AL$74,$E1709)-INDEX('RAB input'!AL$79:AL$128,$E1709)-INDEX('RAB input'!AL$133:AL$182,$E1709))/'RAB input'!AL$15*(1+'RAB input'!AL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$25:AM$74,$E1709)-INDEX('RAB input'!AM$79:AM$128,$E1709)-INDEX('RAB input'!AM$133:AM$182,$E1709))/'RAB input'!AM$15*(1+'RAB input'!AM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$25:AN$74,$E1709)-INDEX('RAB input'!AN$79:AN$128,$E1709)-INDEX('RAB input'!AN$133:AN$182,$E1709))/'RAB input'!AN$15*(1+'RAB input'!AN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$25:AO$74,$E1709)-INDEX('RAB input'!AO$79:AO$128,$E1709)-INDEX('RAB input'!AO$133:AO$182,$E1709))/'RAB input'!AO$15*(1+'RAB input'!AO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$25:AP$74,$E1709)-INDEX('RAB input'!AP$79:AP$128,$E1709)-INDEX('RAB input'!AP$133:AP$182,$E1709))/'RAB input'!AP$15*(1+'RAB input'!AP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$25:AQ$74,$E1709)-INDEX('RAB input'!AQ$79:AQ$128,$E1709)-INDEX('RAB input'!AQ$133:AQ$182,$E1709))/'RAB input'!AQ$15*(1+'RAB input'!AQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$25:AR$74,$E1709)-INDEX('RAB input'!AR$79:AR$128,$E1709)-INDEX('RAB input'!AR$133:AR$182,$E1709))/'RAB input'!AR$15*(1+'RAB input'!AR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$25:AS$74,$E1709)-INDEX('RAB input'!AS$79:AS$128,$E1709)-INDEX('RAB input'!AS$133:AS$182,$E1709))/'RAB input'!AS$15*(1+'RAB input'!AS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$25:AT$74,$E1709)-INDEX('RAB input'!AT$79:AT$128,$E1709)-INDEX('RAB input'!AT$133:AT$182,$E1709))/'RAB input'!AT$15*(1+'RAB input'!AT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$25:AU$74,$E1709)-INDEX('RAB input'!AU$79:AU$128,$E1709)-INDEX('RAB input'!AU$133:AU$182,$E1709))/'RAB input'!AU$15*(1+'RAB input'!AU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$25:AV$74,$E1709)-INDEX('RAB input'!AV$79:AV$128,$E1709)-INDEX('RAB input'!AV$133:AV$182,$E1709))/'RAB input'!AV$15*(1+'RAB input'!AV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$25:AW$74,$E1709)-INDEX('RAB input'!AW$79:AW$128,$E1709)-INDEX('RAB input'!AW$133:AW$182,$E1709))/'RAB input'!AW$15*(1+'RAB input'!AW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$25:AX$74,$E1709)-INDEX('RAB input'!AX$79:AX$128,$E1709)-INDEX('RAB input'!AX$133:AX$182,$E1709))/'RAB input'!AX$15*(1+'RAB input'!AX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$25:AY$74,$E1709)-INDEX('RAB input'!AY$79:AY$128,$E1709)-INDEX('RAB input'!AY$133:AY$182,$E1709))/'RAB input'!AY$15*(1+'RAB input'!AY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$25:AZ$74,$E1709)-INDEX('RAB input'!AZ$79:AZ$128,$E1709)-INDEX('RAB input'!AZ$133:AZ$182,$E1709))/'RAB input'!AZ$15*(1+'RAB input'!AZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$25:BA$74,$E1709)-INDEX('RAB input'!BA$79:BA$128,$E1709)-INDEX('RAB input'!BA$133:BA$182,$E1709))/'RAB input'!BA$15*(1+'RAB input'!BA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$25:BB$74,$E1709)-INDEX('RAB input'!BB$79:BB$128,$E1709)-INDEX('RAB input'!BB$133:BB$182,$E1709))/'RAB input'!BB$15*(1+'RAB input'!BB$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$25:BC$74,$E1709)-INDEX('RAB input'!BC$79:BC$128,$E1709)-INDEX('RAB input'!BC$133:BC$182,$E1709))/'RAB input'!BC$15*(1+'RAB input'!BC$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$25:BD$74,$E1709)-INDEX('RAB input'!BD$79:BD$128,$E1709)-INDEX('RAB input'!BD$133:BD$182,$E1709))/'RAB input'!BD$15*(1+'RAB input'!BD$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$25:BE$74,$E1709)-INDEX('RAB input'!BE$79:BE$128,$E1709)-INDEX('RAB input'!BE$133:BE$182,$E1709))/'RAB input'!BE$15*(1+'RAB input'!BE$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$25:BF$74,$E1709)-INDEX('RAB input'!BF$79:BF$128,$E1709)-INDEX('RAB input'!BF$133:BF$182,$E1709))/'RAB input'!BF$15*(1+'RAB input'!BF$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$25:BG$74,$E1709)-INDEX('RAB input'!BG$79:BG$128,$E1709)-INDEX('RAB input'!BG$133:BG$182,$E1709))/'RAB input'!BG$15*(1+'RAB input'!BG$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$25:BH$74,$E1709)-INDEX('RAB input'!BH$79:BH$128,$E1709)-INDEX('RAB input'!BH$133:BH$182,$E1709))/'RAB input'!BH$15*(1+'RAB input'!BH$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$25:BI$74,$E1709)-INDEX('RAB input'!BI$79:BI$128,$E1709)-INDEX('RAB input'!BI$133:BI$182,$E1709))/'RAB input'!BI$15*(1+'RAB input'!BI$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$25:BJ$74,$E1709)-INDEX('RAB input'!BJ$79:BJ$128,$E1709)-INDEX('RAB input'!BJ$133:BJ$182,$E1709))/'RAB input'!BJ$15*(1+'RAB input'!BJ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$25:BK$74,$E1709)-INDEX('RAB input'!BK$79:BK$128,$E1709)-INDEX('RAB input'!BK$133:BK$182,$E1709))/'RAB input'!BK$15*(1+'RAB input'!BK$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$25:BL$74,$E1709)-INDEX('RAB input'!BL$79:BL$128,$E1709)-INDEX('RAB input'!BL$133:BL$182,$E1709))/'RAB input'!BL$15*(1+'RAB input'!BL$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$25:BM$74,$E1709)-INDEX('RAB input'!BM$79:BM$128,$E1709)-INDEX('RAB input'!BM$133:BM$182,$E1709))/'RAB input'!BM$15*(1+'RAB input'!BM$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$25:BN$74,$E1709)-INDEX('RAB input'!BN$79:BN$128,$E1709)-INDEX('RAB input'!BN$133:BN$182,$E1709))/'RAB input'!BN$15*(1+'RAB input'!BN$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$25:BO$74,$E1709)-INDEX('RAB input'!BO$79:BO$128,$E1709)-INDEX('RAB input'!BO$133:BO$182,$E1709))/'RAB input'!BO$15*(1+'RAB input'!BO$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$25:BP$74,$E1709)-INDEX('RAB input'!BP$79:BP$128,$E1709)-INDEX('RAB input'!BP$133:BP$182,$E1709))/'RAB input'!BP$15*(1+'RAB input'!BP$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$25:BQ$74,$E1709)-INDEX('RAB input'!BQ$79:BQ$128,$E1709)-INDEX('RAB input'!BQ$133:BQ$182,$E1709))/'RAB input'!BQ$15*(1+'RAB input'!BQ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$25:BR$74,$E1709)-INDEX('RAB input'!BR$79:BR$128,$E1709)-INDEX('RAB input'!BR$133:BR$182,$E1709))/'RAB input'!BR$15*(1+'RAB input'!BR$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$25:BS$74,$E1709)-INDEX('RAB input'!BS$79:BS$128,$E1709)-INDEX('RAB input'!BS$133:BS$182,$E1709))/'RAB input'!BS$15*(1+'RAB input'!BS$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$25:BT$74,$E1709)-INDEX('RAB input'!BT$79:BT$128,$E1709)-INDEX('RAB input'!BT$133:BT$182,$E1709))/'RAB input'!BT$15*(1+'RAB input'!BT$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$25:BU$74,$E1709)-INDEX('RAB input'!BU$79:BU$128,$E1709)-INDEX('RAB input'!BU$133:BU$182,$E1709))/'RAB input'!BU$15*(1+'RAB input'!BU$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BV$25:BV$74,$E1709)-INDEX('RAB input'!BV$79:BV$128,$E1709)-INDEX('RAB input'!BV$133:BV$182,$E1709))/'RAB input'!BV$15*(1+'RAB input'!BV$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BW$25:BW$74,$E1709)-INDEX('RAB input'!BW$79:BW$128,$E1709)-INDEX('RAB input'!BW$133:BW$182,$E1709))/'RAB input'!BW$15*(1+'RAB input'!BW$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BX$25:BX$74,$E1709)-INDEX('RAB input'!BX$79:BX$128,$E1709)-INDEX('RAB input'!BX$133:BX$182,$E1709))/'RAB input'!BX$15*(1+'RAB input'!BX$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BY$25:BY$74,$E1709)-INDEX('RAB input'!BY$79:BY$128,$E1709)-INDEX('RAB input'!BY$133:BY$182,$E1709))/'RAB input'!BY$15*(1+'RAB input'!BY$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!BZ$25:BZ$74,$E1709)-INDEX('RAB input'!BZ$79:BZ$128,$E1709)-INDEX('RAB input'!BZ$133:BZ$182,$E1709))/'RAB input'!BZ$15*(1+'RAB input'!BZ$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CA$25:CA$74,$E1709)-INDEX('RAB input'!CA$79:CA$128,$E1709)-INDEX('RAB input'!CA$133:CA$182,$E1709))/'RAB input'!CA$15*(1+'RAB input'!CA$17)^0.5","v":0},{"$f":"(INDEX('RAB input'!CB$25:CB$74,$E1709)-INDEX('RAB input'!CB$79:CB$128,$E1709)-INDEX('RAB input'!CB$133:CB$182,$E1709))/'RAB input'!CB$15*(1+'RAB input'!CB$17)^0.5","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1729)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>R$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:Q1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>S$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:R1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>T$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:S1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>U$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:T1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>V$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:U1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>W$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:V1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>X$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:W1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>Y$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:X1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>Z$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:Y1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>AA$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:Z1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>AB$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:AA1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>AC$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:AB1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>AD$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:AC1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>AE$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:AD1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>AF$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:AE1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>AG$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:AF1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>AH$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:AG1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>AI$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:AH1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>AJ$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:AI1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>AK$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:AJ1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>AL$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:AK1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>AM$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:AL1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>AN$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:AM1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>AO$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:AN1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>AP$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:AO1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>AQ$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:AP1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>AR$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:AQ1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>AS$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:AR1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>AT$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:AS1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>AU$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:AT1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>AV$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:AU1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>AW$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:AV1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>AX$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:AW1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>AY$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:AX1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>AZ$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:AY1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>BA$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:AZ1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>BB$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:BA1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>BC$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:BB1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>BD$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:BC1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>BE$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:BD1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>BF$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:BE1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>BG$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:BF1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>BH$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:BG1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>BI$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:BH1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>BJ$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:BI1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>BK$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:BJ1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>BL$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:BK1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>BM$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:BL1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>BN$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:BM1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>BO$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:BN1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>BP$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:BO1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>BQ$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:BP1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>BR$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:BQ1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>BS$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:BR1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>BT$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:BS1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>BU$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:BT1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>BV$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:BU1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>BW$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:BV1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>BX$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:BW1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>BY$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:BX1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>BZ$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:BY1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>CA$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:BZ1729))))","v":0},{"$f":"IF(OFFSET($G1720, -$E1729, $E1729)=\"n/a\",0,IF(OFFSET($G1720,-$E1729,$E1729)+$E1729>CB$5,IFERROR((OFFSET($G1719,-$E1729,$E1729)/(OFFSET($G1720,-$E1729,$E1729))),0),(OFFSET($G1719,-$E1729,$E1729)-SUM($G1729:CA1729))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1727)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(P$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:O1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:P1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(R$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:Q1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(S$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:R1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(T$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:S1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(U$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:T1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(V$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:U1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(W$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:V1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(X$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:W1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:X1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:Y1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:Z1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:AA1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:AB1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:AC1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:AD1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:AE1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:AF1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:AG1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:AH1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:AI1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:AJ1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:AK1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:AL1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:AM1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:AN1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:AO1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:AP1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:AQ1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:AR1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:AS1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:AT1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:AU1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:AV1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:AW1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:AX1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:AY1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:AZ1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:BA1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:BB1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:BC1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:BD1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:BE1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:BF1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:BG1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:BH1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:BI1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:BJ1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:BK1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:BL1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:BM1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:BN1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:BO1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:BP1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:BQ1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:BR1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:BS1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:BT1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:BU1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:BV1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:BW1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:BX1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:BY1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:BZ1746)))","v":0},{"$f":"IF(OR(OFFSET($G1722, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=0, OFFSET($G1723, -$E1726, $E1727)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1723, -$E1726, $E1727)+$E1727, IFERROR(OFFSET($G1722, -$E1726, $E1727)/OFFSET($G1723, -$E1726, $E1727), 0), OFFSET($G1722, -$E1726, $E1727)-SUM($G1746:CA1746)))","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,{"$f":"E1780+2","v":7},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E1780)","v":"Depreciation of t-1 and t-2 adjustment 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=O$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:N1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:N1781)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:N1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=P$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:O1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:O1781)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:O1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=Q$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:P1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:P1781)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:P1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=R$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:Q1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:Q1781)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:Q1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=S$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:R1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:R1781)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:R1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=T$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:S1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:S1781)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:S1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=U$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:T1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:T1781)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:T1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=V$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:U1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:U1781)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:U1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=W$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:V1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:V1781)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:V1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=X$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:W1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:W1781)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:W1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=Y$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:X1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:X1781)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:X1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=Z$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:Y1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:Y1781)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:Y1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=AA$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:Z1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:Z1781)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:Z1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=AB$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:AA1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AA1781)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AA1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=AC$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:AB1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AB1781)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AB1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=AD$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:AC1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AC1781)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AC1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=AE$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:AD1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AD1781)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AD1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=AF$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:AE1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AE1781)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AE1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=AG$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:AF1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AF1781)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AF1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=AH$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:AG1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AG1781)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AG1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=AI$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:AH1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AH1781)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AH1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=AJ$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:AI1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AI1781)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AI1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=AK$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:AJ1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AJ1781)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AJ1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=AL$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:AK1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AK1781)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AK1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=AM$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:AL1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AL1781)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AL1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=AN$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:AM1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AM1781)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AM1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=AO$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:AN1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AN1781)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AN1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=AP$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:AO1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AO1781)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AO1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=AQ$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:AP1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AP1781)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AP1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=AR$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:AQ1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AQ1781)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AQ1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=AS$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:AR1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AR1781)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AR1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=AT$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:AS1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AS1781)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AS1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=AU$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:AT1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AT1781)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AT1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=AV$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:AU1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AU1781)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AU1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=AW$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:AV1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AV1781)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AV1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=AX$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:AW1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AW1781)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AW1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=AY$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:AX1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AX1781)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AX1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=AZ$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:AY1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AY1781)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AY1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=BA$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:AZ1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AZ1781)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:AZ1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=BB$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:BA1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BA1781)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BA1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=BC$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:BB1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BB1781)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BB1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=BD$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:BC1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BC1781)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BC1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=BE$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:BD1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BD1781)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BD1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=BF$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:BE1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BE1781)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BE1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=BG$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:BF1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BF1781)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BF1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=BH$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:BG1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BG1781)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BG1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=BI$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:BH1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BH1781)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BH1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=BJ$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:BI1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BI1781)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BI1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=BK$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:BJ1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BJ1781)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BJ1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=BL$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:BK1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BK1781)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BK1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=BM$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:BL1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BL1781)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BL1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=BN$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:BM1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BM1781)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BM1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=BO$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:BN1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BN1781)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BN1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=BP$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:BO1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BO1781)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BO1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=BQ$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:BP1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BP1781)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BP1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=BR$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:BQ1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BQ1781)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BQ1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=BS$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:BR1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BR1781)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BR1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=BT$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:BS1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BS1781)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BS1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=BU$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:BT1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BT1781)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BT1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=BV$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:BU1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BU1781)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BU1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=BW$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:BV1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BV1781)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BV1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=BX$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:BW1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BW1781)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BW1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=BY$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:BX1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BX1781)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BX1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=BZ$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:BY1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BY1781)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BY1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=CA$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:BZ1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BZ1781)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:BZ1781)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1780)+$E1766>=CB$5, 0,\nIF(AND(OFFSET($G1758, -$E1766, $E1780)<>0, OFFSET($G1760, -$E1766, $E1780)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)-SUM($G1781:CA1781)),\nIF(AND(OFFSET($G1758, -$E1766, $E1780)=0, OFFSET($G1760, -$E1766, $E1780)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1761, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:CA1781)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E1780)<OFFSET($G1759, -$E1766, $E1780)+$E1780, IFERROR(OFFSET($G1758, -$E1766, $E1780)/OFFSET($G1759, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)/OFFSET($G1761, -$E1766, $E1780), 0), OFFSET($G1758, -$E1766, $E1780)+OFFSET($G1760, -$E1766, $E1780)-SUM($G1781:CA1781)))))), 0)","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E1801","v":"Asset class 40"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E1801, 'RAB input'!$D$25:$D$74, 0))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1817)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>N$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:M1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>O$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:N1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>P$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:O1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>Q$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:P1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>R$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:Q1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>S$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:R1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>T$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:S1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>U$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:T1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>V$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:U1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>W$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:V1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>X$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:W1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>Y$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:X1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>Z$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:Y1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>AA$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:Z1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>AB$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:AA1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>AC$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:AB1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>AD$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:AC1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>AE$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:AD1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>AF$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:AE1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>AG$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:AF1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>AH$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:AG1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>AI$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:AH1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>AJ$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:AI1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>AK$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:AJ1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>AL$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:AK1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>AM$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:AL1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>AN$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:AM1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>AO$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:AN1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>AP$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:AO1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>AQ$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:AP1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>AR$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:AQ1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>AS$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:AR1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>AT$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:AS1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>AU$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:AT1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>AV$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:AU1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>AW$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:AV1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>AX$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:AW1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>AY$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:AX1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>AZ$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:AY1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>BA$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:AZ1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>BB$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:BA1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>BC$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:BB1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>BD$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:BC1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>BE$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:BD1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>BF$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:BE1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>BG$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:BF1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>BH$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:BG1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>BI$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:BH1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>BJ$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:BI1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>BK$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:BJ1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>BL$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:BK1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>BM$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:BL1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>BN$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:BM1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>BO$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:BN1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>BP$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:BO1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>BQ$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:BP1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>BR$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:BQ1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>BS$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:BR1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>BT$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:BS1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>BU$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:BT1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>BV$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:BU1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>BW$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:BV1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>BX$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:BW1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>BY$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:BX1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>BZ$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:BY1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>CA$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:BZ1817))))","v":0},{"$f":"IF(OFFSET($G1808, -$E1817, $E1817)=\"n/a\",0,IF(OFFSET($G1808,-$E1817,$E1817)+$E1817>CB$5,IFERROR((OFFSET($G1807,-$E1817,$E1817)/(OFFSET($G1808,-$E1817,$E1817))),0),(OFFSET($G1807,-$E1817,$E1817)-SUM($G1817:CA1817))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1815)","v":"Depreciation of asset adjustments - RAB 2015-16"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(L$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:K1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(M$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:L1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(N$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:M1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(O$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:N1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(P$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:O1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:P1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(R$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:Q1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(S$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:R1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(T$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:S1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(U$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:T1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(V$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:U1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(W$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:V1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(X$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:W1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:X1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:Y1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:Z1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:AA1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:AB1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:AC1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:AD1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:AE1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:AF1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:AG1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:AH1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:AI1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:AJ1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:AK1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:AL1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:AM1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:AN1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:AO1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:AP1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:AQ1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:AR1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:AS1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:AT1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:AU1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:AV1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:AW1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:AX1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:AY1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:AZ1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:BA1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:BB1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:BC1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:BD1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:BE1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:BF1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:BG1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:BH1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:BI1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:BJ1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:BK1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:BL1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:BM1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:BN1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:BO1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:BP1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:BQ1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:BR1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:BS1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:BT1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:BU1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:BV1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:BW1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:BX1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:BY1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:BZ1834)))","v":0},{"$f":"IF(OR(OFFSET($G1810, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=0, OFFSET($G1811, -$E1814, $E1815)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1811, -$E1814, $E1815)+$E1815, IFERROR(OFFSET($G1810, -$E1814, $E1815)/OFFSET($G1811, -$E1814, $E1815), 0), OFFSET($G1810, -$E1814, $E1815)-SUM($G1834:CA1834)))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G1851<>0, IF(G1848<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E1847)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H1851<>0, IF(H1848<>\"n/a\", H1848-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I1851<>0, IF(I1848<>\"n/a\", I1848-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J1851<>0, IF(J1848<>\"n/a\", J1848-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K1851<>0, IF(K1848<>\"n/a\", K1848-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L1851<>0, IF(L1848<>\"n/a\", L1848-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M1851<>0, IF(M1848<>\"n/a\", M1848-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N1851<>0, IF(N1848<>\"n/a\", N1848-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O1851<>0, IF(O1848<>\"n/a\", O1848-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P1851<>0, IF(P1848<>\"n/a\", P1848-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q1851<>0, IF(Q1848<>\"n/a\", Q1848-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R1851<>0, IF(R1848<>\"n/a\", R1848-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S1851<>0, IF(S1848<>\"n/a\", S1848-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T1851<>0, IF(T1848<>\"n/a\", T1848-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U1851<>0, IF(U1848<>\"n/a\", U1848-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V1851<>0, IF(V1848<>\"n/a\", V1848-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W1851<>0, IF(W1848<>\"n/a\", W1848-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X1851<>0, IF(X1848<>\"n/a\", X1848-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y1851<>0, IF(Y1848<>\"n/a\", Y1848-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z1851<>0, IF(Z1848<>\"n/a\", Z1848-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA1851<>0, IF(AA1848<>\"n/a\", AA1848-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB1851<>0, IF(AB1848<>\"n/a\", AB1848-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC1851<>0, IF(AC1848<>\"n/a\", AC1848-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD1851<>0, IF(AD1848<>\"n/a\", AD1848-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE1851<>0, IF(AE1848<>\"n/a\", AE1848-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF1851<>0, IF(AF1848<>\"n/a\", AF1848-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG1851<>0, IF(AG1848<>\"n/a\", AG1848-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH1851<>0, IF(AH1848<>\"n/a\", AH1848-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI1851<>0, IF(AI1848<>\"n/a\", AI1848-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ1851<>0, IF(AJ1848<>\"n/a\", AJ1848-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK1851<>0, IF(AK1848<>\"n/a\", AK1848-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL1851<>0, IF(AL1848<>\"n/a\", AL1848-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM1851<>0, IF(AM1848<>\"n/a\", AM1848-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN1851<>0, IF(AN1848<>\"n/a\", AN1848-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO1851<>0, IF(AO1848<>\"n/a\", AO1848-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP1851<>0, IF(AP1848<>\"n/a\", AP1848-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ1851<>0, IF(AQ1848<>\"n/a\", AQ1848-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR1851<>0, IF(AR1848<>\"n/a\", AR1848-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS1851<>0, IF(AS1848<>\"n/a\", AS1848-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT1851<>0, IF(AT1848<>\"n/a\", AT1848-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU1851<>0, IF(AU1848<>\"n/a\", AU1848-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV1851<>0, IF(AV1848<>\"n/a\", AV1848-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW1851<>0, IF(AW1848<>\"n/a\", AW1848-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX1851<>0, IF(AX1848<>\"n/a\", AX1848-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY1851<>0, IF(AY1848<>\"n/a\", AY1848-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ1851<>0, IF(AZ1848<>\"n/a\", AZ1848-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA1851<>0, IF(BA1848<>\"n/a\", BA1848-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB1851<>0, IF(BB1848<>\"n/a\", BB1848-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC1851<>0, IF(BC1848<>\"n/a\", BC1848-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD1851<>0, IF(BD1848<>\"n/a\", BD1848-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE1851<>0, IF(BE1848<>\"n/a\", BE1848-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF1851<>0, IF(BF1848<>\"n/a\", BF1848-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG1851<>0, IF(BG1848<>\"n/a\", BG1848-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH1851<>0, IF(BH1848<>\"n/a\", BH1848-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI1851<>0, IF(BI1848<>\"n/a\", BI1848-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ1851<>0, IF(BJ1848<>\"n/a\", BJ1848-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK1851<>0, IF(BK1848<>\"n/a\", BK1848-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL1851<>0, IF(BL1848<>\"n/a\", BL1848-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM1851<>0, IF(BM1848<>\"n/a\", BM1848-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN1851<>0, IF(BN1848<>\"n/a\", BN1848-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO1851<>0, IF(BO1848<>\"n/a\", BO1848-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP1851<>0, IF(BP1848<>\"n/a\", BP1848-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ1851<>0, IF(BQ1848<>\"n/a\", BQ1848-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR1851<>0, IF(BR1848<>\"n/a\", BR1848-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS1851<>0, IF(BS1848<>\"n/a\", BS1848-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT1851<>0, IF(BT1848<>\"n/a\", BT1848-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU1851<>0, IF(BU1848<>\"n/a\", BU1848-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BV1851<>0, IF(BV1848<>\"n/a\", BV1848-'RAB input'!BW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BW1851<>0, IF(BW1848<>\"n/a\", BW1848-'RAB input'!BX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BX1851<>0, IF(BX1848<>\"n/a\", BX1848-'RAB input'!BY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BY1851<>0, IF(BY1848<>\"n/a\", BY1848-'RAB input'!BZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BZ1851<>0, IF(BZ1848<>\"n/a\", BZ1848-'RAB input'!CA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CA1851<>0, IF(CA1848<>\"n/a\", CA1848-'RAB input'!CB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CB1851<>0, IF(CB1848<>\"n/a\", CB1848-'RAB input'!CC$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1869)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>T$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:S1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>U$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:T1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>V$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:U1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>W$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:V1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>X$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:W1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>Y$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:X1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>Z$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:Y1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>AA$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:Z1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>AB$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:AA1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>AC$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:AB1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>AD$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:AC1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>AE$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:AD1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>AF$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:AE1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>AG$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:AF1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>AH$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:AG1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>AI$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:AH1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>AJ$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:AI1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>AK$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:AJ1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>AL$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:AK1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>AM$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:AL1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>AN$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:AM1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>AO$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:AN1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>AP$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:AO1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>AQ$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:AP1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>AR$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:AQ1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>AS$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:AR1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>AT$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:AS1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>AU$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:AT1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>AV$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:AU1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>AW$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:AV1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>AX$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:AW1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>AY$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:AX1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>AZ$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:AY1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>BA$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:AZ1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>BB$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:BA1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>BC$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:BB1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>BD$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:BC1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>BE$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:BD1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>BF$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:BE1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>BG$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:BF1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>BH$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:BG1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>BI$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:BH1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>BJ$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:BI1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>BK$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:BJ1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>BL$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:BK1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>BM$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:BL1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>BN$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:BM1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>BO$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:BN1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>BP$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:BO1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>BQ$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:BP1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>BR$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:BQ1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>BS$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:BR1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>BT$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:BS1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>BU$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:BT1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>BV$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:BU1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>BW$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:BV1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>BX$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:BW1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>BY$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:BX1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>BZ$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:BY1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>CA$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:BZ1869))))","v":0},{"$f":"IF(OFFSET($G1860, -$E1869, $E1869)=\"n/a\",0,IF(OFFSET($G1860,-$E1869,$E1869)+$E1869>CB$5,IFERROR((OFFSET($G1859,-$E1869,$E1869)/(OFFSET($G1860,-$E1869,$E1869))),0),(OFFSET($G1859,-$E1869,$E1869)-SUM($G1869:CA1869))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1867)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(R$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:Q1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(S$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:R1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(T$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:S1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(U$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:T1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(V$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:U1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(W$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:V1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(X$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:W1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:X1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:Y1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:Z1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:AA1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:AB1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:AC1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:AD1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:AE1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:AF1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:AG1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:AH1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:AI1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:AJ1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:AK1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:AL1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:AM1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:AN1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:AO1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:AP1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:AQ1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:AR1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:AS1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:AT1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:AU1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:AV1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:AW1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:AX1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:AY1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:AZ1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:BA1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:BB1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:BC1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:BD1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:BE1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:BF1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:BG1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:BH1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:BI1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:BJ1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:BK1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:BL1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:BM1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:BN1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:BO1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:BP1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:BQ1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:BR1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:BS1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:BT1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:BU1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:BV1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:BW1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:BX1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:BY1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:BZ1886)))","v":0},{"$f":"IF(OR(OFFSET($G1862, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=0, OFFSET($G1863, -$E1866, $E1867)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1863, -$E1866, $E1867)+$E1867, IFERROR(OFFSET($G1862, -$E1866, $E1867)/OFFSET($G1863, -$E1866, $E1867), 0), OFFSET($G1862, -$E1866, $E1867)-SUM($G1886:CA1886)))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1911)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>P$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:O1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>Q$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:P1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>R$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:Q1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>S$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:R1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>T$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:S1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>U$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:T1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>V$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:U1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>W$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:V1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>X$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:W1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>Y$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:X1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>Z$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:Y1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>AA$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:Z1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>AB$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:AA1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>AC$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:AB1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>AD$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:AC1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>AE$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:AD1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>AF$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:AE1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>AG$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:AF1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>AH$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:AG1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>AI$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:AH1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>AJ$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:AI1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>AK$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:AJ1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>AL$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:AK1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>AM$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:AL1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>AN$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:AM1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>AO$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:AN1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>AP$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:AO1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>AQ$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:AP1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>AR$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:AQ1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>AS$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:AR1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>AT$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:AS1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>AU$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:AT1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>AV$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:AU1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>AW$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:AV1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>AX$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:AW1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>AY$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:AX1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>AZ$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:AY1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>BA$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:AZ1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>BB$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:BA1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>BC$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:BB1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>BD$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:BC1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>BE$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:BD1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>BF$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:BE1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>BG$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:BF1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>BH$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:BG1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>BI$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:BH1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>BJ$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:BI1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>BK$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:BJ1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>BL$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:BK1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>BM$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:BL1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>BN$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:BM1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>BO$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:BN1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>BP$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:BO1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>BQ$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:BP1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>BR$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:BQ1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>BS$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:BR1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>BT$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:BS1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>BU$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:BT1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>BV$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:BU1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>BW$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:BV1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>BX$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:BW1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>BY$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:BX1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>BZ$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:BY1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>CA$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:BZ1911))))","v":0},{"$f":"IF(OFFSET($G1902, -$E1911, $E1911)=\"n/a\",0,IF(OFFSET($G1902,-$E1911,$E1911)+$E1911>CB$5,IFERROR((OFFSET($G1901,-$E1911,$E1911)/(OFFSET($G1902,-$E1911,$E1911))),0),(OFFSET($G1901,-$E1911,$E1911)-SUM($G1911:CA1911))))","v":0}]
[]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$187:$G$236, $E1939)=\"\", IF($G1939=0, 0, F1940), INDEX('RAB input'!$G$187:$G$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!H$187:H$236, $E1939)=\"\", G1940, INDEX('RAB input'!H$187:H$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!I$187:I$236, $E1939)=\"\", H1940, INDEX('RAB input'!I$187:I$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!J$187:J$236, $E1939)=\"\", I1940, INDEX('RAB input'!J$187:J$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!K$187:K$236, $E1939)=\"\", J1940, INDEX('RAB input'!K$187:K$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!L$187:L$236, $E1939)=\"\", K1940, INDEX('RAB input'!L$187:L$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!M$187:M$236, $E1939)=\"\", L1940, INDEX('RAB input'!M$187:M$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!N$187:N$236, $E1939)=\"\", M1940, INDEX('RAB input'!N$187:N$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!O$187:O$236, $E1939)=\"\", N1940, INDEX('RAB input'!O$187:O$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!P$187:P$236, $E1939)=\"\", O1940, INDEX('RAB input'!P$187:P$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!Q$187:Q$236, $E1939)=\"\", P1940, INDEX('RAB input'!Q$187:Q$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!R$187:R$236, $E1939)=\"\", Q1940, INDEX('RAB input'!R$187:R$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!S$187:S$236, $E1939)=\"\", R1940, INDEX('RAB input'!S$187:S$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!T$187:T$236, $E1939)=\"\", S1940, INDEX('RAB input'!T$187:T$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!U$187:U$236, $E1939)=\"\", T1940, INDEX('RAB input'!U$187:U$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!V$187:V$236, $E1939)=\"\", U1940, INDEX('RAB input'!V$187:V$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!W$187:W$236, $E1939)=\"\", V1940, INDEX('RAB input'!W$187:W$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!X$187:X$236, $E1939)=\"\", W1940, INDEX('RAB input'!X$187:X$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!Y$187:Y$236, $E1939)=\"\", X1940, INDEX('RAB input'!Y$187:Y$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!Z$187:Z$236, $E1939)=\"\", Y1940, INDEX('RAB input'!Z$187:Z$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!AA$187:AA$236, $E1939)=\"\", Z1940, INDEX('RAB input'!AA$187:AA$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!AB$187:AB$236, $E1939)=\"\", AA1940, INDEX('RAB input'!AB$187:AB$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!AC$187:AC$236, $E1939)=\"\", AB1940, INDEX('RAB input'!AC$187:AC$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!AD$187:AD$236, $E1939)=\"\", AC1940, INDEX('RAB input'!AD$187:AD$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!AE$187:AE$236, $E1939)=\"\", AD1940, INDEX('RAB input'!AE$187:AE$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!AF$187:AF$236, $E1939)=\"\", AE1940, INDEX('RAB input'!AF$187:AF$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!AG$187:AG$236, $E1939)=\"\", AF1940, INDEX('RAB input'!AG$187:AG$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!AH$187:AH$236, $E1939)=\"\", AG1940, INDEX('RAB input'!AH$187:AH$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!AI$187:AI$236, $E1939)=\"\", AH1940, INDEX('RAB input'!AI$187:AI$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!AJ$187:AJ$236, $E1939)=\"\", AI1940, INDEX('RAB input'!AJ$187:AJ$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!AK$187:AK$236, $E1939)=\"\", AJ1940, INDEX('RAB input'!AK$187:AK$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!AL$187:AL$236, $E1939)=\"\", AK1940, INDEX('RAB input'!AL$187:AL$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!AM$187:AM$236, $E1939)=\"\", AL1940, INDEX('RAB input'!AM$187:AM$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!AN$187:AN$236, $E1939)=\"\", AM1940, INDEX('RAB input'!AN$187:AN$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!AO$187:AO$236, $E1939)=\"\", AN1940, INDEX('RAB input'!AO$187:AO$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!AP$187:AP$236, $E1939)=\"\", AO1940, INDEX('RAB input'!AP$187:AP$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!AQ$187:AQ$236, $E1939)=\"\", AP1940, INDEX('RAB input'!AQ$187:AQ$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!AR$187:AR$236, $E1939)=\"\", AQ1940, INDEX('RAB input'!AR$187:AR$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!AS$187:AS$236, $E1939)=\"\", AR1940, INDEX('RAB input'!AS$187:AS$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!AT$187:AT$236, $E1939)=\"\", AS1940, INDEX('RAB input'!AT$187:AT$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!AU$187:AU$236, $E1939)=\"\", AT1940, INDEX('RAB input'!AU$187:AU$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!AV$187:AV$236, $E1939)=\"\", AU1940, INDEX('RAB input'!AV$187:AV$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!AW$187:AW$236, $E1939)=\"\", AV1940, INDEX('RAB input'!AW$187:AW$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!AX$187:AX$236, $E1939)=\"\", AW1940, INDEX('RAB input'!AX$187:AX$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!AY$187:AY$236, $E1939)=\"\", AX1940, INDEX('RAB input'!AY$187:AY$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!AZ$187:AZ$236, $E1939)=\"\", AY1940, INDEX('RAB input'!AZ$187:AZ$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!BA$187:BA$236, $E1939)=\"\", AZ1940, INDEX('RAB input'!BA$187:BA$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!BB$187:BB$236, $E1939)=\"\", BA1940, INDEX('RAB input'!BB$187:BB$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!BC$187:BC$236, $E1939)=\"\", BB1940, INDEX('RAB input'!BC$187:BC$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!BD$187:BD$236, $E1939)=\"\", BC1940, INDEX('RAB input'!BD$187:BD$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!BE$187:BE$236, $E1939)=\"\", BD1940, INDEX('RAB input'!BE$187:BE$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!BF$187:BF$236, $E1939)=\"\", BE1940, INDEX('RAB input'!BF$187:BF$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!BG$187:BG$236, $E1939)=\"\", BF1940, INDEX('RAB input'!BG$187:BG$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!BH$187:BH$236, $E1939)=\"\", BG1940, INDEX('RAB input'!BH$187:BH$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!BI$187:BI$236, $E1939)=\"\", BH1940, INDEX('RAB input'!BI$187:BI$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!BJ$187:BJ$236, $E1939)=\"\", BI1940, INDEX('RAB input'!BJ$187:BJ$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!BK$187:BK$236, $E1939)=\"\", BJ1940, INDEX('RAB input'!BK$187:BK$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!BL$187:BL$236, $E1939)=\"\", BK1940, INDEX('RAB input'!BL$187:BL$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!BM$187:BM$236, $E1939)=\"\", BL1940, INDEX('RAB input'!BM$187:BM$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!BN$187:BN$236, $E1939)=\"\", BM1940, INDEX('RAB input'!BN$187:BN$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!BO$187:BO$236, $E1939)=\"\", BN1940, INDEX('RAB input'!BO$187:BO$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!BP$187:BP$236, $E1939)=\"\", BO1940, INDEX('RAB input'!BP$187:BP$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!BQ$187:BQ$236, $E1939)=\"\", BP1940, INDEX('RAB input'!BQ$187:BQ$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!BR$187:BR$236, $E1939)=\"\", BQ1940, INDEX('RAB input'!BR$187:BR$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!BS$187:BS$236, $E1939)=\"\", BR1940, INDEX('RAB input'!BS$187:BS$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!BT$187:BT$236, $E1939)=\"\", BS1940, INDEX('RAB input'!BT$187:BT$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!BU$187:BU$236, $E1939)=\"\", BT1940, INDEX('RAB input'!BU$187:BU$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!BV$187:BV$236, $E1939)=\"\", BU1940, INDEX('RAB input'!BV$187:BV$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!BW$187:BW$236, $E1939)=\"\", BV1940, INDEX('RAB input'!BW$187:BW$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!BX$187:BX$236, $E1939)=\"\", BW1940, INDEX('RAB input'!BX$187:BX$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!BY$187:BY$236, $E1939)=\"\", BX1940, INDEX('RAB input'!BY$187:BY$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!BZ$187:BZ$236, $E1939)=\"\", BY1940, INDEX('RAB input'!BZ$187:BZ$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!CA$187:CA$236, $E1939)=\"\", BZ1940, INDEX('RAB input'!CA$187:CA$236, $E1939))","v":0},{"$f":"IF(INDEX('RAB input'!CB$187:CB$236, $E1939)=\"\", CA1940, INDEX('RAB input'!CB$187:CB$236, $E1939))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1957)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>P$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:O1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>Q$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:P1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>R$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:Q1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>S$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:R1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>T$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:S1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>U$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:T1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>V$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:U1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>W$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:V1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>X$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:W1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>Y$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:X1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>Z$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:Y1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>AA$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:Z1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>AB$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:AA1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>AC$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:AB1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>AD$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:AC1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>AE$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:AD1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>AF$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:AE1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>AG$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:AF1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>AH$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:AG1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>AI$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:AH1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>AJ$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:AI1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>AK$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:AJ1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>AL$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:AK1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>AM$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:AL1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>AN$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:AM1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>AO$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:AN1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>AP$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:AO1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>AQ$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:AP1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>AR$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:AQ1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>AS$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:AR1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>AT$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:AS1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>AU$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:AT1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>AV$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:AU1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>AW$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:AV1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>AX$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:AW1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>AY$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:AX1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>AZ$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:AY1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>BA$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:AZ1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>BB$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:BA1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>BC$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:BB1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>BD$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:BC1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>BE$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:BD1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>BF$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:BE1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>BG$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:BF1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>BH$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:BG1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>BI$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:BH1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>BJ$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:BI1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>BK$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:BJ1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>BL$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:BK1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>BM$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:BL1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>BN$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:BM1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>BO$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:BN1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>BP$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:BO1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>BQ$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:BP1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>BR$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:BQ1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>BS$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:BR1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>BT$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:BS1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>BU$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:BT1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>BV$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:BU1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>BW$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:BV1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>BX$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:BW1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>BY$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:BX1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>BZ$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:BY1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>CA$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:BZ1957))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1957, $E1957)=\"n/a\",0,IF(OFFSET($G1948,-$E1957,$E1957)+$E1957>CB$5,IFERROR((OFFSET($G1947,-$E1957,$E1957)/(OFFSET($G1948,-$E1957,$E1957))),0),(OFFSET($G1947,-$E1957,$E1957)-SUM($G1957:CA1957))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1955)","v":"Depreciation of asset adjustments - RAB 2017-18"},null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(N$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:M1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(O$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:N1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(P$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:O1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:P1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(R$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:Q1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(S$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:R1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(T$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:S1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(U$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:T1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(V$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:U1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(W$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:V1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(X$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:W1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:X1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:Y1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:Z1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:AA1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:AB1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:AC1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:AD1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:AE1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:AF1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:AG1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:AH1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:AI1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:AJ1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:AK1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:AL1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:AM1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:AN1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:AO1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:AP1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:AQ1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:AR1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:AS1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:AT1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:AU1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:AV1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:AW1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:AX1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:AY1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:AZ1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:BA1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:BB1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:BC1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:BD1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:BE1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:BF1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:BG1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:BH1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:BI1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:BJ1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:BK1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:BL1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:BM1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:BN1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:BO1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:BP1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:BQ1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:BR1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:BS1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:BT1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:BU1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:BV1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:BW1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:BX1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:BY1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:BZ1974)))","v":0},{"$f":"IF(OR(OFFSET($G1950, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=0, OFFSET($G1951, -$E1954, $E1955)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1951, -$E1954, $E1955)+$E1955, IFERROR(OFFSET($G1950, -$E1954, $E1955)/OFFSET($G1951, -$E1954, $E1955), 0), OFFSET($G1950, -$E1954, $E1955)-SUM($G1974:CA1974)))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E1985","v":"Asset class 44"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E1985, 'RAB input'!$D$25:$D$74, 0))","v":0}]
[null,null,null,null,{"$f":"E2000","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2009)","v":"Depreciation of t-1 and t-2 adjustment 2011-12"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=M$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:L2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:L2010)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:L2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=N$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:M2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:M2010)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:M2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=O$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:N2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:N2010)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:N2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=P$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:O2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:O2010)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:O2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=Q$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:P2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:P2010)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:P2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=R$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:Q2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:Q2010)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:Q2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=S$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:R2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:R2010)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:R2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=T$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:S2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:S2010)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:S2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=U$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:T2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:T2010)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:T2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=V$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:U2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:U2010)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:U2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=W$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:V2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:V2010)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:V2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=X$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:W2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:W2010)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:W2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=Y$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:X2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:X2010)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:X2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=Z$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:Y2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:Y2010)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:Y2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=AA$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:Z2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:Z2010)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:Z2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=AB$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:AA2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AA2010)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AA2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=AC$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:AB2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AB2010)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AB2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=AD$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:AC2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AC2010)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AC2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=AE$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:AD2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AD2010)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AD2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=AF$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:AE2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AE2010)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AE2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=AG$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:AF2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AF2010)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AF2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=AH$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:AG2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AG2010)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AG2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=AI$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:AH2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AH2010)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AH2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=AJ$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:AI2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AI2010)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AI2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=AK$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:AJ2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AJ2010)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AJ2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=AL$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:AK2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AK2010)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AK2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=AM$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:AL2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AL2010)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AL2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=AN$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:AM2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AM2010)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AM2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=AO$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:AN2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AN2010)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AN2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=AP$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:AO2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AO2010)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AO2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=AQ$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:AP2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AP2010)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AP2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=AR$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:AQ2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AQ2010)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AQ2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=AS$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:AR2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AR2010)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AR2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=AT$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:AS2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AS2010)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AS2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=AU$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:AT2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AT2010)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AT2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=AV$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:AU2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AU2010)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AU2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=AW$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:AV2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AV2010)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AV2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=AX$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:AW2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AW2010)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AW2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=AY$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:AX2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AX2010)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AX2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=AZ$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:AY2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AY2010)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AY2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=BA$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:AZ2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AZ2010)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:AZ2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=BB$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:BA2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BA2010)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BA2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=BC$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:BB2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BB2010)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BB2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=BD$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:BC2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BC2010)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BC2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=BE$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:BD2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BD2010)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BD2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=BF$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:BE2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BE2010)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BE2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=BG$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:BF2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BF2010)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BF2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=BH$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:BG2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BG2010)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BG2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=BI$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:BH2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BH2010)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BH2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=BJ$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:BI2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BI2010)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BI2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=BK$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:BJ2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BJ2010)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BJ2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=BL$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:BK2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BK2010)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BK2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=BM$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:BL2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BL2010)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BL2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=BN$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:BM2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BM2010)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BM2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=BO$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:BN2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BN2010)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BN2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=BP$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:BO2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BO2010)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BO2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=BQ$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:BP2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BP2010)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BP2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=BR$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:BQ2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BQ2010)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BQ2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=BS$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:BR2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BR2010)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BR2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=BT$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:BS2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BS2010)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BS2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=BU$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:BT2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BT2010)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BT2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=BV$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:BU2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BU2010)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BU2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=BW$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:BV2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BV2010)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BV2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=BX$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:BW2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BW2010)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BW2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=BY$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:BX2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BX2010)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BX2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=BZ$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:BY2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BY2010)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BY2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=CA$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:BZ2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BZ2010)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:BZ2010)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2009)+$E1995>=CB$5, 0,\nIF(AND(OFFSET($G1987, -$E1995, $E2009)<>0, OFFSET($G1989, -$E1995, $E2009)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)-SUM($G2010:CA2010)),\nIF(AND(OFFSET($G1987, -$E1995, $E2009)=0, OFFSET($G1989, -$E1995, $E2009)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1990, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:CA2010)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2009)<OFFSET($G1988, -$E1995, $E2009)+$E2009, IFERROR(OFFSET($G1987, -$E1995, $E2009)/OFFSET($G1988, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)/OFFSET($G1990, -$E1995, $E2009), 0), OFFSET($G1987, -$E1995, $E2009)+OFFSET($G1989, -$E1995, $E2009)-SUM($G2010:CA2010)))))), 0)","v":0}]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E1985, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"0 - depreciation"},null,{"$f":"SUM(H1995:H2027)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN1995:AN2027)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1995:BT2027)","v":0},0,0,0,0,0,0,{"$f":"SUM(CA1995:CA2027)","v":0},{"$f":"SUM(CB1995:CB2027)","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2045)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>L$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:K2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>M$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:L2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>N$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:M2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>O$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:N2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>P$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:O2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>Q$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:P2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>R$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:Q2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>S$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:R2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>T$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:S2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>U$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:T2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>V$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:U2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>W$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:V2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>X$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:W2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>Y$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:X2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>Z$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:Y2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>AA$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:Z2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>AB$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:AA2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>AC$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:AB2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>AD$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:AC2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>AE$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:AD2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>AF$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:AE2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>AG$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:AF2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>AH$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:AG2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>AI$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:AH2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>AJ$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:AI2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>AK$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:AJ2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>AL$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:AK2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>AM$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:AL2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>AN$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:AM2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>AO$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:AN2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>AP$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:AO2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>AQ$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:AP2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>AR$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:AQ2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>AS$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:AR2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>AT$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:AS2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>AU$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:AT2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>AV$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:AU2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>AW$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:AV2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>AX$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:AW2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>AY$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:AX2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>AZ$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:AY2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>BA$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:AZ2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>BB$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:BA2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>BC$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:BB2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>BD$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:BC2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>BE$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:BD2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>BF$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:BE2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>BG$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:BF2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>BH$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:BG2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>BI$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:BH2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>BJ$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:BI2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>BK$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:BJ2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>BL$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:BK2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>BM$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:BL2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>BN$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:BM2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>BO$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:BN2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>BP$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:BO2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>BQ$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:BP2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>BR$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:BQ2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>BS$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:BR2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>BT$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:BS2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>BU$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:BT2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>BV$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:BU2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>BW$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:BV2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>BX$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:BW2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>BY$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:BX2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>BZ$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:BY2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>CA$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:BZ2045))))","v":0},{"$f":"IF(OFFSET($G2036, -$E2045, $E2045)=\"n/a\",0,IF(OFFSET($G2036,-$E2045,$E2045)+$E2045>CB$5,IFERROR((OFFSET($G2035,-$E2045,$E2045)/(OFFSET($G2036,-$E2045,$E2045))),0),(OFFSET($G2035,-$E2045,$E2045)-SUM($G2045:CA2045))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2043)","v":"Depreciation of asset adjustments - RAB 2013-14"},null,null,null,{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(J$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:I2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(K$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:J2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(L$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:K2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(M$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:L2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(N$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:M2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(O$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:N2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(P$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:O2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:P2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(R$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:Q2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(S$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:R2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(T$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:S2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(U$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:T2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(V$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:U2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(W$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:V2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(X$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:W2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:X2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:Y2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:Z2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:AA2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:AB2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:AC2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:AD2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:AE2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:AF2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:AG2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:AH2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:AI2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:AJ2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:AK2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:AL2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:AM2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:AN2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:AO2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:AP2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:AQ2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:AR2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:AS2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:AT2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:AU2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:AV2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:AW2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:AX2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:AY2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:AZ2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:BA2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:BB2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:BC2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:BD2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:BE2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:BF2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:BG2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:BH2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:BI2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:BJ2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:BK2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:BL2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:BM2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:BN2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:BO2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:BP2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:BQ2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:BR2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:BS2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:BT2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:BU2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:BV2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:BW2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:BX2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:BY2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:BZ2062)))","v":0},{"$f":"IF(OR(OFFSET($G2038, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=0, OFFSET($G2039, -$E2042, $E2043)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2039, -$E2042, $E2043)+$E2043, IFERROR(OFFSET($G2038, -$E2042, $E2043)/OFFSET($G2039, -$E2042, $E2043), 0), OFFSET($G2038, -$E2042, $E2043)-SUM($G2062:CA2062)))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G2079<>0, IF(G2078<>\"n/a\", INDEX('RAB input'!$F$187:$F$236, $E2077)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H2079<>0, IF(H2078<>\"n/a\", H2078-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I2079<>0, IF(I2078<>\"n/a\", I2078-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J2079<>0, IF(J2078<>\"n/a\", J2078-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K2079<>0, IF(K2078<>\"n/a\", K2078-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L2079<>0, IF(L2078<>\"n/a\", L2078-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M2079<>0, IF(M2078<>\"n/a\", M2078-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N2079<>0, IF(N2078<>\"n/a\", N2078-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O2079<>0, IF(O2078<>\"n/a\", O2078-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P2079<>0, IF(P2078<>\"n/a\", P2078-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q2079<>0, IF(Q2078<>\"n/a\", Q2078-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R2079<>0, IF(R2078<>\"n/a\", R2078-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S2079<>0, IF(S2078<>\"n/a\", S2078-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T2079<>0, IF(T2078<>\"n/a\", T2078-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U2079<>0, IF(U2078<>\"n/a\", U2078-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V2079<>0, IF(V2078<>\"n/a\", V2078-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W2079<>0, IF(W2078<>\"n/a\", W2078-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X2079<>0, IF(X2078<>\"n/a\", X2078-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y2079<>0, IF(Y2078<>\"n/a\", Y2078-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z2079<>0, IF(Z2078<>\"n/a\", Z2078-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA2079<>0, IF(AA2078<>\"n/a\", AA2078-'RAB input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB2079<>0, IF(AB2078<>\"n/a\", AB2078-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC2079<>0, IF(AC2078<>\"n/a\", AC2078-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD2079<>0, IF(AD2078<>\"n/a\", AD2078-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE2079<>0, IF(AE2078<>\"n/a\", AE2078-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF2079<>0, IF(AF2078<>\"n/a\", AF2078-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG2079<>0, IF(AG2078<>\"n/a\", AG2078-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH2079<>0, IF(AH2078<>\"n/a\", AH2078-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI2079<>0, IF(AI2078<>\"n/a\", AI2078-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ2079<>0, IF(AJ2078<>\"n/a\", AJ2078-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK2079<>0, IF(AK2078<>\"n/a\", AK2078-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL2079<>0, IF(AL2078<>\"n/a\", AL2078-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM2079<>0, IF(AM2078<>\"n/a\", AM2078-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN2079<>0, IF(AN2078<>\"n/a\", AN2078-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO2079<>0, IF(AO2078<>\"n/a\", AO2078-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP2079<>0, IF(AP2078<>\"n/a\", AP2078-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ2079<>0, IF(AQ2078<>\"n/a\", AQ2078-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR2079<>0, IF(AR2078<>\"n/a\", AR2078-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS2079<>0, IF(AS2078<>\"n/a\", AS2078-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT2079<>0, IF(AT2078<>\"n/a\", AT2078-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU2079<>0, IF(AU2078<>\"n/a\", AU2078-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV2079<>0, IF(AV2078<>\"n/a\", AV2078-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW2079<>0, IF(AW2078<>\"n/a\", AW2078-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX2079<>0, IF(AX2078<>\"n/a\", AX2078-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY2079<>0, IF(AY2078<>\"n/a\", AY2078-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ2079<>0, IF(AZ2078<>\"n/a\", AZ2078-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA2079<>0, IF(BA2078<>\"n/a\", BA2078-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB2079<>0, IF(BB2078<>\"n/a\", BB2078-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC2079<>0, IF(BC2078<>\"n/a\", BC2078-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD2079<>0, IF(BD2078<>\"n/a\", BD2078-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE2079<>0, IF(BE2078<>\"n/a\", BE2078-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF2079<>0, IF(BF2078<>\"n/a\", BF2078-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG2079<>0, IF(BG2078<>\"n/a\", BG2078-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH2079<>0, IF(BH2078<>\"n/a\", BH2078-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI2079<>0, IF(BI2078<>\"n/a\", BI2078-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ2079<>0, IF(BJ2078<>\"n/a\", BJ2078-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK2079<>0, IF(BK2078<>\"n/a\", BK2078-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL2079<>0, IF(BL2078<>\"n/a\", BL2078-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM2079<>0, IF(BM2078<>\"n/a\", BM2078-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN2079<>0, IF(BN2078<>\"n/a\", BN2078-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO2079<>0, IF(BO2078<>\"n/a\", BO2078-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP2079<>0, IF(BP2078<>\"n/a\", BP2078-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ2079<>0, IF(BQ2078<>\"n/a\", BQ2078-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR2079<>0, IF(BR2078<>\"n/a\", BR2078-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS2079<>0, IF(BS2078<>\"n/a\", BS2078-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT2079<>0, IF(BT2078<>\"n/a\", BT2078-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU2079<>0, IF(BU2078<>\"n/a\", BU2078-'RAB input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV2079<>0, IF(BV2078<>\"n/a\", BV2078-'RAB input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW2079<>0, IF(BW2078<>\"n/a\", BW2078-'RAB input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX2079<>0, IF(BX2078<>\"n/a\", BX2078-'RAB input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY2079<>0, IF(BY2078<>\"n/a\", BY2078-'RAB input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ2079<>0, IF(BZ2078<>\"n/a\", BZ2078-'RAB input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA2079<>0, IF(CA2078<>\"n/a\", CA2078-'RAB input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB2079<>0, IF(CB2078<>\"n/a\", CB2078-'RAB input'!CC$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2095)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>P$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:O2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>Q$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:P2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>R$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:Q2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>S$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:R2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>T$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:S2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>U$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:T2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>V$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:U2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>W$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:V2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>X$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:W2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>Y$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:X2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>Z$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:Y2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>AA$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:Z2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>AB$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:AA2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>AC$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:AB2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>AD$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:AC2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>AE$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:AD2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>AF$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:AE2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>AG$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:AF2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>AH$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:AG2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>AI$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:AH2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>AJ$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:AI2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>AK$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:AJ2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>AL$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:AK2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>AM$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:AL2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>AN$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:AM2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>AO$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:AN2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>AP$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:AO2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>AQ$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:AP2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>AR$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:AQ2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>AS$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:AR2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>AT$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:AS2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>AU$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:AT2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>AV$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:AU2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>AW$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:AV2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>AX$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:AW2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>AY$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:AX2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>AZ$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:AY2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>BA$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:AZ2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>BB$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:BA2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>BC$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:BB2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>BD$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:BC2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>BE$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:BD2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>BF$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:BE2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>BG$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:BF2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>BH$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:BG2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>BI$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:BH2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>BJ$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:BI2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>BK$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:BJ2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>BL$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:BK2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>BM$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:BL2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>BN$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:BM2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>BO$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:BN2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>BP$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:BO2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>BQ$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:BP2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>BR$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:BQ2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>BS$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:BR2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>BT$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:BS2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>BU$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:BT2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>BV$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:BU2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>BW$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:BV2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>BX$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:BW2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>BY$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:BX2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>BZ$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:BY2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>CA$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:BZ2095))))","v":0},{"$f":"IF(OFFSET($G2086, -$E2095, $E2095)=\"n/a\",0,IF(OFFSET($G2086,-$E2095,$E2095)+$E2095>CB$5,IFERROR((OFFSET($G2085,-$E2095,$E2095)/(OFFSET($G2086,-$E2095,$E2095))),0),(OFFSET($G2085,-$E2095,$E2095)-SUM($G2095:CA2095))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2096)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:P2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(R$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:Q2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(S$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:R2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(T$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:S2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(U$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:T2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(V$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:U2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(W$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:V2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(X$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:W2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:X2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:Y2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:Z2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:AA2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:AB2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:AC2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:AD2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:AE2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:AF2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:AG2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:AH2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:AI2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:AJ2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:AK2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:AL2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:AM2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:AN2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:AO2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:AP2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:AQ2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:AR2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:AS2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:AT2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:AU2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:AV2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:AW2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:AX2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:AY2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:AZ2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:BA2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:BB2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:BC2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:BD2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:BE2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:BF2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:BG2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:BH2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:BI2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:BJ2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:BK2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:BL2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:BM2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:BN2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:BO2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:BP2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:BQ2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:BR2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:BS2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:BT2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:BU2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:BV2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:BW2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:BX2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:BY2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:BZ2115)))","v":0},{"$f":"IF(OR(OFFSET($G2091, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=0, OFFSET($G2092, -$E2095, $E2096)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2092, -$E2095, $E2096)+$E2096, IFERROR(OFFSET($G2091, -$E2095, $E2096)/OFFSET($G2092, -$E2095, $E2096), 0), OFFSET($G2091, -$E2095, $E2096)-SUM($G2115:CA2115)))","v":0}]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>H$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:G2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>I$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:H2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>J$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:I2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>K$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:J2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>L$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:K2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>M$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:L2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>N$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:M2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>O$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:N2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>P$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:O2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>Q$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:P2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>R$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:Q2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>S$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:R2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>T$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:S2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>U$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:T2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>V$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:U2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>W$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:V2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>X$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:W2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>Y$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:X2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>Z$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:Y2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>AA$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:Z2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>AB$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:AA2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>AC$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:AB2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>AD$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:AC2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>AE$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:AD2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>AF$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:AE2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>AG$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:AF2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>AH$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:AG2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>AI$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:AH2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>AJ$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:AI2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>AK$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:AJ2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>AL$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:AK2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>AM$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:AL2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>AN$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:AM2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>AO$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:AN2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>AP$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:AO2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>AQ$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:AP2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>AR$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:AQ2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>AS$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:AR2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>AT$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:AS2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>AU$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:AT2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>AV$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:AU2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>AW$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:AV2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>AX$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:AW2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>AY$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:AX2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>AZ$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:AY2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>BA$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:AZ2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>BB$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:BA2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>BC$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:BB2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>BD$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:BC2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>BE$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:BD2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>BF$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:BE2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>BG$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:BF2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>BH$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:BG2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>BI$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:BH2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>BJ$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:BI2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>BK$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:BJ2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>BL$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:BK2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>BM$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:BL2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>BN$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:BM2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>BO$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:BN2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>BP$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:BO2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>BQ$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:BP2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>BR$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:BQ2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>BS$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:BR2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>BT$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:BS2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>BU$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:BT2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>BV$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:BU2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>BW$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:BV2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>BX$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:BW2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>BY$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:BX2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>BZ$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:BY2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>CA$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:BZ2133))))","v":0},{"$f":"IF(OFFSET($G2124, -$E2133, $E2133)=\"n/a\",0,IF(OFFSET($G2124,-$E2133,$E2133)+$E2133>CB$5,IFERROR((OFFSET($G2123,-$E2133,$E2133)/(OFFSET($G2124,-$E2133,$E2133))),0),(OFFSET($G2123,-$E2133,$E2133)-SUM($G2133:CA2133))))","v":0}]
[null,null,null,null,{"$f":"E2149+5","v":12},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2149)","v":"Depreciation of t-1 and t-2 adjustment 2018-19"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=T$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:S2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:S2150)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:S2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=U$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:T2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:T2150)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:T2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=V$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:U2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:U2150)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:U2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=W$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:V2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:V2150)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:V2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=X$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:W2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:W2150)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:W2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=Y$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:X2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:X2150)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:X2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=Z$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:Y2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:Y2150)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:Y2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=AA$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:Z2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:Z2150)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:Z2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=AB$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:AA2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AA2150)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AA2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=AC$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:AB2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AB2150)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AB2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=AD$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:AC2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AC2150)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AC2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=AE$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:AD2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AD2150)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AD2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=AF$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:AE2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AE2150)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AE2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=AG$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:AF2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AF2150)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AF2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=AH$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:AG2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AG2150)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AG2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=AI$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:AH2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AH2150)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AH2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=AJ$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:AI2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AI2150)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AI2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=AK$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:AJ2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AJ2150)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AJ2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=AL$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:AK2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AK2150)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AK2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=AM$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:AL2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AL2150)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AL2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=AN$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:AM2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AM2150)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AM2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=AO$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:AN2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AN2150)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AN2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=AP$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:AO2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AO2150)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AO2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=AQ$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:AP2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AP2150)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AP2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=AR$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:AQ2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AQ2150)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AQ2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=AS$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:AR2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AR2150)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AR2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=AT$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:AS2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AS2150)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AS2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=AU$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:AT2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AT2150)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AT2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=AV$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:AU2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AU2150)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AU2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=AW$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:AV2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AV2150)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AV2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=AX$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:AW2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AW2150)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AW2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=AY$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:AX2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AX2150)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AX2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=AZ$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:AY2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AY2150)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AY2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=BA$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:AZ2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AZ2150)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:AZ2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=BB$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:BA2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BA2150)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BA2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=BC$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:BB2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BB2150)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BB2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=BD$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:BC2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BC2150)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BC2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=BE$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:BD2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BD2150)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BD2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=BF$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:BE2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BE2150)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BE2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=BG$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:BF2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BF2150)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BF2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=BH$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:BG2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BG2150)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BG2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=BI$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:BH2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BH2150)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BH2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=BJ$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:BI2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BI2150)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BI2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=BK$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:BJ2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BJ2150)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BJ2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=BL$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:BK2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BK2150)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BK2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=BM$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:BL2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BL2150)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BL2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=BN$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:BM2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BM2150)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BM2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=BO$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:BN2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BN2150)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BN2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=BP$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:BO2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BO2150)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BO2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=BQ$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:BP2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BP2150)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BP2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=BR$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:BQ2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BQ2150)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BQ2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=BS$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:BR2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BR2150)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BR2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=BT$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:BS2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BS2150)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BS2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=BU$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:BT2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BT2150)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BT2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=BV$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:BU2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BU2150)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BU2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=BW$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:BV2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BV2150)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BV2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=BX$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:BW2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BW2150)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BW2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=BY$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:BX2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BX2150)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BX2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=BZ$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:BY2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BY2150)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BY2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=CA$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:BZ2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BZ2150)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:BZ2150)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2149)+$E2135>=CB$5, 0,\nIF(AND(OFFSET($G2127, -$E2135, $E2149)<>0, OFFSET($G2129, -$E2135, $E2149)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)-SUM($G2150:CA2150)),\nIF(AND(OFFSET($G2127, -$E2135, $E2149)=0, OFFSET($G2129, -$E2135, $E2149)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2130, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:CA2150)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2149)<OFFSET($G2128, -$E2135, $E2149)+$E2149, IFERROR(OFFSET($G2127, -$E2135, $E2149)/OFFSET($G2128, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)/OFFSET($G2130, -$E2135, $E2149), 0), OFFSET($G2127, -$E2135, $E2149)+OFFSET($G2129, -$E2135, $E2149)-SUM($G2150:CA2150)))))), 0)","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E2169","v":"Asset class 48"},{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E2169, 'RAB input'!$D$25:$D$74, 0))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2186)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>O$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:N2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>P$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:O2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>Q$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:P2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>R$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:Q2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>S$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:R2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>T$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:S2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>U$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:T2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>V$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:U2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>W$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:V2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>X$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:W2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>Y$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:X2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>Z$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:Y2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AA$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:Z2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AB$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:AA2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AC$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:AB2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AD$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:AC2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AE$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:AD2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AF$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:AE2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AG$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:AF2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AH$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:AG2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AI$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:AH2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AJ$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:AI2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AK$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:AJ2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AL$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:AK2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AM$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:AL2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AN$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:AM2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AO$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:AN2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AP$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:AO2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AQ$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:AP2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AR$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:AQ2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AS$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:AR2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AT$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:AS2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AU$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:AT2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AV$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:AU2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AW$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:AV2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AX$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:AW2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AY$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:AX2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AZ$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:AY2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BA$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:AZ2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BB$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:BA2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BC$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:BB2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BD$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:BC2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BE$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:BD2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BF$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:BE2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BG$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:BF2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BH$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:BG2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BI$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:BH2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BJ$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:BI2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BK$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:BJ2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BL$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:BK2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BM$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:BL2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BN$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:BM2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BO$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:BN2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BP$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:BO2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BQ$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:BP2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BR$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:BQ2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BS$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:BR2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BT$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:BS2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BU$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:BT2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BV$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:BU2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BW$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:BV2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BX$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:BW2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BY$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:BX2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BZ$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:BY2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>CA$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:BZ2186))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2177,-$E2186,$E2186)+$E2186>CB$5,IFERROR((OFFSET($G2176,-$E2186,$E2186)/(OFFSET($G2177,-$E2186,$E2186))),0),(OFFSET($G2176,-$E2186,$E2186)-SUM($G2186:CA2186))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2184)","v":"Depreciation of asset adjustments - RAB 2016-17"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(M$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:L2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(N$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:M2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(O$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:N2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(P$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:O2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:P2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(R$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:Q2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(S$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:R2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(T$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:S2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(U$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:T2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(V$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:U2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(W$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:V2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(X$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:W2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:X2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:Y2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:Z2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:AA2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:AB2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:AC2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:AD2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:AE2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:AF2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:AG2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:AH2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:AI2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:AJ2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:AK2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:AL2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:AM2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:AN2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:AO2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:AP2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:AQ2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:AR2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:AS2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:AT2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:AU2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:AV2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:AW2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:AX2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:AY2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:AZ2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:BA2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:BB2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:BC2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:BD2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:BE2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:BF2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:BG2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:BH2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:BI2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:BJ2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:BK2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:BL2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:BM2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:BN2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:BO2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:BP2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:BQ2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:BR2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:BS2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:BT2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:BU2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:BV2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:BW2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:BX2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:BY2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:BZ2203)))","v":0},{"$f":"IF(OR(OFFSET($G2179, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=0, OFFSET($G2180, -$E2183, $E2184)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2180, -$E2183, $E2184)+$E2184, IFERROR(OFFSET($G2179, -$E2183, $E2184)/OFFSET($G2180, -$E2183, $E2184), 0), OFFSET($G2179, -$E2183, $E2184)-SUM($G2203:CA2203)))","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$240:H$289, $E2215)/'RAB input'!H$15","v":0},{"$f":"INDEX('RAB input'!I$240:I$289, $E2215)/'RAB input'!I$15","v":0},{"$f":"INDEX('RAB input'!J$240:J$289, $E2215)/'RAB input'!J$15","v":0},{"$f":"INDEX('RAB input'!K$240:K$289, $E2215)/'RAB input'!K$15","v":0},{"$f":"INDEX('RAB input'!L$240:L$289, $E2215)/'RAB input'!L$15","v":0},{"$f":"INDEX('RAB input'!M$240:M$289, $E2215)/'RAB input'!M$15","v":0},{"$f":"INDEX('RAB input'!N$240:N$289, $E2215)/'RAB input'!N$15","v":0},{"$f":"INDEX('RAB input'!O$240:O$289, $E2215)/'RAB input'!O$15","v":0},{"$f":"INDEX('RAB input'!P$240:P$289, $E2215)/'RAB input'!P$15","v":0},{"$f":"INDEX('RAB input'!Q$240:Q$289, $E2215)/'RAB input'!Q$15","v":0},{"$f":"INDEX('RAB input'!R$240:R$289, $E2215)/'RAB input'!R$15","v":0},{"$f":"INDEX('RAB input'!S$240:S$289, $E2215)/'RAB input'!S$15","v":0},{"$f":"INDEX('RAB input'!T$240:T$289, $E2215)/'RAB input'!T$15","v":0},{"$f":"INDEX('RAB input'!U$240:U$289, $E2215)/'RAB input'!U$15","v":0},{"$f":"INDEX('RAB input'!V$240:V$289, $E2215)/'RAB input'!V$15","v":0},{"$f":"INDEX('RAB input'!W$240:W$289, $E2215)/'RAB input'!W$15","v":0},{"$f":"INDEX('RAB input'!X$240:X$289, $E2215)/'RAB input'!X$15","v":0},{"$f":"INDEX('RAB input'!Y$240:Y$289, $E2215)/'RAB input'!Y$15","v":0},{"$f":"INDEX('RAB input'!Z$240:Z$289, $E2215)/'RAB input'!Z$15","v":0},{"$f":"INDEX('RAB input'!AA$240:AA$289, $E2215)/'RAB input'!AA$15","v":0},{"$f":"INDEX('RAB input'!AB$240:AB$289, $E2215)/'RAB input'!AB$15","v":0},{"$f":"INDEX('RAB input'!AC$240:AC$289, $E2215)/'RAB input'!AC$15","v":0},{"$f":"INDEX('RAB input'!AD$240:AD$289, $E2215)/'RAB input'!AD$15","v":0},{"$f":"INDEX('RAB input'!AE$240:AE$289, $E2215)/'RAB input'!AE$15","v":0},{"$f":"INDEX('RAB input'!AF$240:AF$289, $E2215)/'RAB input'!AF$15","v":0},{"$f":"INDEX('RAB input'!AG$240:AG$289, $E2215)/'RAB input'!AG$15","v":0},{"$f":"INDEX('RAB input'!AH$240:AH$289, $E2215)/'RAB input'!AH$15","v":0},{"$f":"INDEX('RAB input'!AI$240:AI$289, $E2215)/'RAB input'!AI$15","v":0},{"$f":"INDEX('RAB input'!AJ$240:AJ$289, $E2215)/'RAB input'!AJ$15","v":0},{"$f":"INDEX('RAB input'!AK$240:AK$289, $E2215)/'RAB input'!AK$15","v":0},{"$f":"INDEX('RAB input'!AL$240:AL$289, $E2215)/'RAB input'!AL$15","v":0},{"$f":"INDEX('RAB input'!AM$240:AM$289, $E2215)/'RAB input'!AM$15","v":0},{"$f":"INDEX('RAB input'!AN$240:AN$289, $E2215)/'RAB input'!AN$15","v":0},{"$f":"INDEX('RAB input'!AO$240:AO$289, $E2215)/'RAB input'!AO$15","v":0},{"$f":"INDEX('RAB input'!AP$240:AP$289, $E2215)/'RAB input'!AP$15","v":0},{"$f":"INDEX('RAB input'!AQ$240:AQ$289, $E2215)/'RAB input'!AQ$15","v":0},{"$f":"INDEX('RAB input'!AR$240:AR$289, $E2215)/'RAB input'!AR$15","v":0},{"$f":"INDEX('RAB input'!AS$240:AS$289, $E2215)/'RAB input'!AS$15","v":0},{"$f":"INDEX('RAB input'!AT$240:AT$289, $E2215)/'RAB input'!AT$15","v":0},{"$f":"INDEX('RAB input'!AU$240:AU$289, $E2215)/'RAB input'!AU$15","v":0},{"$f":"INDEX('RAB input'!AV$240:AV$289, $E2215)/'RAB input'!AV$15","v":0},{"$f":"INDEX('RAB input'!AW$240:AW$289, $E2215)/'RAB input'!AW$15","v":0},{"$f":"INDEX('RAB input'!AX$240:AX$289, $E2215)/'RAB input'!AX$15","v":0},{"$f":"INDEX('RAB input'!AY$240:AY$289, $E2215)/'RAB input'!AY$15","v":0},{"$f":"INDEX('RAB input'!AZ$240:AZ$289, $E2215)/'RAB input'!AZ$15","v":0},{"$f":"INDEX('RAB input'!BA$240:BA$289, $E2215)/'RAB input'!BA$15","v":0},{"$f":"INDEX('RAB input'!BB$240:BB$289, $E2215)/'RAB input'!BB$15","v":0},{"$f":"INDEX('RAB input'!BC$240:BC$289, $E2215)/'RAB input'!BC$15","v":0},{"$f":"INDEX('RAB input'!BD$240:BD$289, $E2215)/'RAB input'!BD$15","v":0},{"$f":"INDEX('RAB input'!BE$240:BE$289, $E2215)/'RAB input'!BE$15","v":0},{"$f":"INDEX('RAB input'!BF$240:BF$289, $E2215)/'RAB input'!BF$15","v":0},{"$f":"INDEX('RAB input'!BG$240:BG$289, $E2215)/'RAB input'!BG$15","v":0},{"$f":"INDEX('RAB input'!BH$240:BH$289, $E2215)/'RAB input'!BH$15","v":0},{"$f":"INDEX('RAB input'!BI$240:BI$289, $E2215)/'RAB input'!BI$15","v":0},{"$f":"INDEX('RAB input'!BJ$240:BJ$289, $E2215)/'RAB input'!BJ$15","v":0},{"$f":"INDEX('RAB input'!BK$240:BK$289, $E2215)/'RAB input'!BK$15","v":0},{"$f":"INDEX('RAB input'!BL$240:BL$289, $E2215)/'RAB input'!BL$15","v":0},{"$f":"INDEX('RAB input'!BM$240:BM$289, $E2215)/'RAB input'!BM$15","v":0},{"$f":"INDEX('RAB input'!BN$240:BN$289, $E2215)/'RAB input'!BN$15","v":0},{"$f":"INDEX('RAB input'!BO$240:BO$289, $E2215)/'RAB input'!BO$15","v":0},{"$f":"INDEX('RAB input'!BP$240:BP$289, $E2215)/'RAB input'!BP$15","v":0},{"$f":"INDEX('RAB input'!BQ$240:BQ$289, $E2215)/'RAB input'!BQ$15","v":0},{"$f":"INDEX('RAB input'!BR$240:BR$289, $E2215)/'RAB input'!BR$15","v":0},{"$f":"INDEX('RAB input'!BS$240:BS$289, $E2215)/'RAB input'!BS$15","v":0},{"$f":"INDEX('RAB input'!BT$240:BT$289, $E2215)/'RAB input'!BT$15","v":0},{"$f":"INDEX('RAB input'!BU$240:BU$289, $E2215)/'RAB input'!BU$15","v":0},{"$f":"INDEX('RAB input'!BV$240:BV$289, $E2215)/'RAB input'!BV$15","v":0},{"$f":"INDEX('RAB input'!BW$240:BW$289, $E2215)/'RAB input'!BW$15","v":0},{"$f":"INDEX('RAB input'!BX$240:BX$289, $E2215)/'RAB input'!BX$15","v":0},{"$f":"INDEX('RAB input'!BY$240:BY$289, $E2215)/'RAB input'!BY$15","v":0},{"$f":"INDEX('RAB input'!BZ$240:BZ$289, $E2215)/'RAB input'!BZ$15","v":0},{"$f":"INDEX('RAB input'!CA$240:CA$289, $E2215)/'RAB input'!CA$15","v":0},{"$f":"INDEX('RAB input'!CB$240:CB$289, $E2215)/'RAB input'!CB$15","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2236)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(S$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:R2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(T$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:S2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(U$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:T2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(V$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:U2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(W$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:V2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(X$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:W2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:X2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:Y2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:Z2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:AA2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:AB2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:AC2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:AD2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:AE2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:AF2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:AG2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:AH2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:AI2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:AJ2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:AK2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:AL2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:AM2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:AN2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:AO2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:AP2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:AQ2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:AR2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:AS2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:AT2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:AU2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:AV2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:AW2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:AX2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:AY2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:AZ2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:BA2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:BB2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:BC2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:BD2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:BE2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:BF2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:BG2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:BH2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:BI2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:BJ2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:BK2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:BL2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:BM2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:BN2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:BO2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:BP2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:BQ2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:BR2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:BS2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:BT2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:BU2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:BV2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:BW2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:BX2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:BY2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:BZ2255)))","v":0},{"$f":"IF(OR(OFFSET($G2231, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=0, OFFSET($G2232, -$E2235, $E2236)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2232, -$E2235, $E2236)+$E2236, IFERROR(OFFSET($G2231, -$E2235, $E2236)/OFFSET($G2232, -$E2235, $E2236), 0), OFFSET($G2231, -$E2235, $E2236)-SUM($G2255:CA2255)))","v":0}]
[]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2274)","v":"Depreciation of net capex 2014-15"},null,null,null,null,{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>K$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:J2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>L$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:K2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>M$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:L2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>N$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:M2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>O$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:N2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>P$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:O2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>Q$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:P2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>R$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:Q2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>S$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:R2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>T$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:S2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>U$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:T2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>V$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:U2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>W$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:V2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>X$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:W2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>Y$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:X2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>Z$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:Y2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>AA$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:Z2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>AB$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:AA2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>AC$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:AB2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>AD$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:AC2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>AE$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:AD2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>AF$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:AE2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>AG$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:AF2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>AH$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:AG2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>AI$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:AH2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>AJ$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:AI2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>AK$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:AJ2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>AL$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:AK2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>AM$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:AL2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>AN$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:AM2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>AO$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:AN2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>AP$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:AO2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>AQ$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:AP2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>AR$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:AQ2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>AS$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:AR2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>AT$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:AS2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>AU$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:AT2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>AV$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:AU2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>AW$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:AV2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>AX$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:AW2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>AY$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:AX2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>AZ$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:AY2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>BA$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:AZ2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>BB$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:BA2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>BC$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:BB2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>BD$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:BC2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>BE$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:BD2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>BF$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:BE2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>BG$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:BF2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>BH$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:BG2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>BI$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:BH2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>BJ$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:BI2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>BK$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:BJ2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>BL$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:BK2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>BM$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:BL2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>BN$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:BM2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>BO$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:BN2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>BP$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:BO2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>BQ$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:BP2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>BR$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:BQ2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>BS$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:BR2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>BT$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:BS2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>BU$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:BT2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>BV$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:BU2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>BW$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:BV2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>BX$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:BW2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>BY$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:BX2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>BZ$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:BY2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>CA$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:BZ2274))))","v":0},{"$f":"IF(OFFSET($G2265, -$E2274, $E2274)=\"n/a\",0,IF(OFFSET($G2265,-$E2274,$E2274)+$E2274>CB$5,IFERROR((OFFSET($G2264,-$E2274,$E2274)/(OFFSET($G2265,-$E2274,$E2274))),0),(OFFSET($G2264,-$E2274,$E2274)-SUM($G2274:CA2274))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2275)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>L$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:K2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>M$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:L2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>N$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:M2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>O$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:N2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>P$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:O2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>Q$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:P2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>R$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:Q2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>S$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:R2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>T$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:S2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>U$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:T2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>V$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:U2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>W$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:V2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>X$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:W2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>Y$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:X2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>Z$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:Y2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>AA$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:Z2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>AB$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:AA2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>AC$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:AB2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>AD$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:AC2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>AE$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:AD2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>AF$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:AE2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>AG$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:AF2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>AH$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:AG2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>AI$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:AH2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>AJ$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:AI2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>AK$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:AJ2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>AL$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:AK2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>AM$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:AL2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>AN$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:AM2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>AO$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:AN2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>AP$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:AO2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>AQ$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:AP2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>AR$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:AQ2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>AS$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:AR2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>AT$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:AS2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>AU$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:AT2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>AV$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:AU2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>AW$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:AV2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>AX$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:AW2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>AY$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:AX2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>AZ$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:AY2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>BA$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:AZ2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>BB$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:BA2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>BC$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:BB2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>BD$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:BC2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>BE$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:BD2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>BF$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:BE2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>BG$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:BF2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>BH$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:BG2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>BI$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:BH2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>BJ$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:BI2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>BK$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:BJ2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>BL$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:BK2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>BM$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:BL2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>BN$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:BM2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>BO$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:BN2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>BP$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:BO2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>BQ$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:BP2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>BR$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:BQ2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>BS$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:BR2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>BT$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:BS2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>BU$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:BT2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>BV$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:BU2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>BW$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:BV2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>BX$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:BW2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>BY$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:BX2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>BZ$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:BY2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>CA$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:BZ2275))))","v":0},{"$f":"IF(OFFSET($G2266, -$E2275, $E2275)=\"n/a\",0,IF(OFFSET($G2266,-$E2275,$E2275)+$E2275>CB$5,IFERROR((OFFSET($G2265,-$E2275,$E2275)/(OFFSET($G2266,-$E2275,$E2275))),0),(OFFSET($G2265,-$E2275,$E2275)-SUM($G2275:CA2275))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2276)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>M$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:L2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>N$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:M2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>O$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:N2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>P$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:O2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>Q$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:P2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>R$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:Q2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>S$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:R2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>T$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:S2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>U$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:T2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>V$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:U2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>W$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:V2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>X$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:W2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>Y$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:X2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>Z$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:Y2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>AA$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:Z2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>AB$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:AA2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>AC$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:AB2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>AD$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:AC2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>AE$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:AD2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>AF$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:AE2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>AG$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:AF2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>AH$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:AG2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>AI$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:AH2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>AJ$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:AI2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>AK$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:AJ2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>AL$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:AK2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>AM$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:AL2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>AN$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:AM2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>AO$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:AN2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>AP$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:AO2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>AQ$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:AP2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>AR$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:AQ2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>AS$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:AR2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>AT$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:AS2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>AU$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:AT2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>AV$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:AU2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>AW$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:AV2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>AX$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:AW2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>AY$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:AX2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>AZ$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:AY2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>BA$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:AZ2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>BB$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:BA2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>BC$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:BB2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>BD$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:BC2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>BE$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:BD2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>BF$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:BE2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>BG$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:BF2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>BH$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:BG2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>BI$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:BH2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>BJ$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:BI2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>BK$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:BJ2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>BL$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:BK2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>BM$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:BL2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>BN$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:BM2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>BO$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:BN2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>BP$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:BO2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>BQ$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:BP2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>BR$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:BQ2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>BS$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:BR2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>BT$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:BS2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>BU$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:BT2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>BV$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:BU2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>BW$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:BV2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>BX$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:BW2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>BY$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:BX2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>BZ$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:BY2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>CA$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:BZ2276))))","v":0},{"$f":"IF(OFFSET($G2267, -$E2276, $E2276)=\"n/a\",0,IF(OFFSET($G2267,-$E2276,$E2276)+$E2276>CB$5,IFERROR((OFFSET($G2266,-$E2276,$E2276)/(OFFSET($G2267,-$E2276,$E2276))),0),(OFFSET($G2266,-$E2276,$E2276)-SUM($G2276:CA2276))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2277)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>N$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:M2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>O$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:N2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>P$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:O2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>Q$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:P2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>R$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:Q2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>S$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:R2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>T$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:S2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>U$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:T2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>V$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:U2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>W$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:V2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>X$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:W2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>Y$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:X2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>Z$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:Y2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>AA$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:Z2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>AB$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:AA2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>AC$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:AB2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>AD$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:AC2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>AE$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:AD2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>AF$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:AE2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>AG$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:AF2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>AH$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:AG2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>AI$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:AH2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>AJ$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:AI2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>AK$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:AJ2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>AL$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:AK2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>AM$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:AL2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>AN$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:AM2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>AO$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:AN2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>AP$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:AO2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>AQ$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:AP2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>AR$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:AQ2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>AS$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:AR2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>AT$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:AS2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>AU$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:AT2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>AV$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:AU2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>AW$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:AV2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>AX$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:AW2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>AY$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:AX2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>AZ$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:AY2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>BA$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:AZ2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>BB$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:BA2277))))","v":4.5192242103767356E-3},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>BC$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:BB2277))))","v":3.9154628267268343E-4},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>BD$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:BC2277))))","v":0},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>BE$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:BD2277))))","v":0},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>BF$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:BE2277))))","v":0},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>BG$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:BF2277))))","v":0},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>BH$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:BG2277))))","v":0},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>BI$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:BH2277))))","v":0},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>BJ$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:BI2277))))","v":0},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>BK$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:BJ2277))))","v":0},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>BL$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:BK2277))))","v":0},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>BM$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:BL2277))))","v":0},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>BN$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:BM2277))))","v":0},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>BO$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:BN2277))))","v":0},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>BP$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:BO2277))))","v":0},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>BQ$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:BP2277))))","v":0},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>BR$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:BQ2277))))","v":0},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>BS$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:BR2277))))","v":0},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>BT$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:BS2277))))","v":0},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>BU$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:BT2277))))","v":0},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>BV$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:BU2277))))","v":0},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>BW$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:BV2277))))","v":0},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>BX$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:BW2277))))","v":0},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>BY$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:BX2277))))","v":0},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>BZ$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:BY2277))))","v":0},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>CA$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:BZ2277))))","v":0},{"$f":"IF(OFFSET($G2268, -$E2277, $E2277)=\"n/a\",0,IF(OFFSET($G2268,-$E2277,$E2277)+$E2277>CB$5,IFERROR((OFFSET($G2267,-$E2277,$E2277)/(OFFSET($G2268,-$E2277,$E2277))),0),(OFFSET($G2267,-$E2277,$E2277)-SUM($G2277:CA2277))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2278)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>O$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:N2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>P$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:O2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>Q$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:P2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>R$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:Q2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>S$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:R2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>T$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:S2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>U$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:T2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>V$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:U2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>W$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:V2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>X$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:W2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>Y$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:X2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>Z$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:Y2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>AA$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:Z2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>AB$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:AA2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>AC$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:AB2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>AD$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:AC2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>AE$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:AD2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>AF$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:AE2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>AG$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:AF2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>AH$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:AG2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>AI$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:AH2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>AJ$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:AI2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>AK$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:AJ2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>AL$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:AK2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>AM$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:AL2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>AN$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:AM2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>AO$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:AN2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>AP$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:AO2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>AQ$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:AP2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>AR$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:AQ2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>AS$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:AR2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>AT$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:AS2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>AU$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:AT2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>AV$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:AU2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>AW$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:AV2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>AX$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:AW2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>AY$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:AX2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>AZ$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:AY2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>BA$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:AZ2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>BB$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:BA2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>BC$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:BB2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>BD$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:BC2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>BE$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:BD2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>BF$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:BE2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>BG$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:BF2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>BH$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:BG2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>BI$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:BH2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>BJ$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:BI2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>BK$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:BJ2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>BL$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:BK2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>BM$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:BL2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>BN$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:BM2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>BO$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:BN2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>BP$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:BO2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>BQ$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:BP2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>BR$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:BQ2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>BS$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:BR2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>BT$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:BS2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>BU$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:BT2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>BV$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:BU2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>BW$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:BV2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>BX$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:BW2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>BY$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:BX2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>BZ$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:BY2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>CA$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:BZ2278))))","v":0},{"$f":"IF(OFFSET($G2269, -$E2278, $E2278)=\"n/a\",0,IF(OFFSET($G2269,-$E2278,$E2278)+$E2278>CB$5,IFERROR((OFFSET($G2268,-$E2278,$E2278)/(OFFSET($G2269,-$E2278,$E2278))),0),(OFFSET($G2268,-$E2278,$E2278)-SUM($G2278:CA2278))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2279)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>P$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:O2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>Q$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:P2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>R$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:Q2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>S$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:R2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>T$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:S2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>U$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:T2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>V$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:U2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>W$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:V2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>X$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:W2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>Y$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:X2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>Z$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:Y2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AA$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:Z2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AB$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:AA2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AC$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:AB2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AD$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:AC2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AE$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:AD2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AF$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:AE2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AG$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:AF2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AH$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:AG2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AI$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:AH2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AJ$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:AI2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AK$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:AJ2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AL$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:AK2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AM$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:AL2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AN$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:AM2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AO$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:AN2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AP$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:AO2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AQ$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:AP2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AR$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:AQ2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AS$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:AR2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AT$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:AS2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AU$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:AT2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AV$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:AU2279))))","v":3.0159252747343001E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AW$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:AV2279))))","v":2.9389154895751002E-2},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AX$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:AW2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AY$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:AX2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>AZ$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:AY2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BA$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:AZ2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BB$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:BA2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BC$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:BB2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BD$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:BC2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BE$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:BD2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BF$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:BE2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BG$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:BF2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BH$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:BG2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BI$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:BH2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BJ$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:BI2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BK$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:BJ2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BL$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:BK2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BM$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:BL2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BN$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:BM2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BO$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:BN2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BP$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:BO2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BQ$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:BP2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BR$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:BQ2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BS$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:BR2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BT$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:BS2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BU$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:BT2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BV$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:BU2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BW$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:BV2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BX$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:BW2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BY$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:BX2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>BZ$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:BY2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>CA$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:BZ2279))))","v":0},{"$f":"IF(OFFSET($G2270, -$E2279, $E2279)=\"n/a\",0,IF(OFFSET($G2270,-$E2279,$E2279)+$E2279>CB$5,IFERROR((OFFSET($G2269,-$E2279,$E2279)/(OFFSET($G2270,-$E2279,$E2279))),0),(OFFSET($G2269,-$E2279,$E2279)-SUM($G2279:CA2279))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2280)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>Q$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:P2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>R$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:Q2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>S$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:R2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>T$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:S2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>U$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:T2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>V$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:U2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>W$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:V2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>X$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:W2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>Y$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:X2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>Z$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:Y2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>AA$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:Z2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>AB$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:AA2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>AC$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:AB2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>AD$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:AC2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>AE$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:AD2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>AF$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:AE2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>AG$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:AF2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>AH$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:AG2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>AI$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:AH2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>AJ$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:AI2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>AK$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:AJ2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>AL$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:AK2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>AM$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:AL2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>AN$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:AM2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>AO$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:AN2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>AP$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:AO2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>AQ$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:AP2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>AR$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:AQ2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>AS$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:AR2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>AT$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:AS2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>AU$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:AT2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>AV$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:AU2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>AW$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:AV2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>AX$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:AW2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>AY$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:AX2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>AZ$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:AY2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>BA$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:AZ2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>BB$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:BA2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>BC$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:BB2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>BD$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:BC2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>BE$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:BD2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>BF$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:BE2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>BG$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:BF2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>BH$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:BG2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>BI$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:BH2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>BJ$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:BI2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>BK$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:BJ2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>BL$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:BK2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>BM$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:BL2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>BN$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:BM2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>BO$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:BN2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>BP$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:BO2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>BQ$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:BP2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>BR$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:BQ2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>BS$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:BR2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>BT$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:BS2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>BU$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:BT2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>BV$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:BU2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>BW$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:BV2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>BX$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:BW2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>BY$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:BX2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>BZ$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:BY2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>CA$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:BZ2280))))","v":0},{"$f":"IF(OFFSET($G2271, -$E2280, $E2280)=\"n/a\",0,IF(OFFSET($G2271,-$E2280,$E2280)+$E2280>CB$5,IFERROR((OFFSET($G2270,-$E2280,$E2280)/(OFFSET($G2271,-$E2280,$E2280))),0),(OFFSET($G2270,-$E2280,$E2280)-SUM($G2280:CA2280))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2281)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>R$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:Q2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>S$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:R2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>T$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:S2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>U$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:T2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>V$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:U2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>W$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:V2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>X$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:W2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>Y$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:X2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>Z$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:Y2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>AA$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:Z2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>AB$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:AA2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>AC$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:AB2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>AD$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:AC2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>AE$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:AD2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>AF$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:AE2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>AG$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:AF2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>AH$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:AG2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>AI$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:AH2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>AJ$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:AI2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>AK$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:AJ2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>AL$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:AK2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>AM$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:AL2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>AN$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:AM2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>AO$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:AN2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>AP$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:AO2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>AQ$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:AP2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>AR$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:AQ2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>AS$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:AR2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>AT$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:AS2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>AU$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:AT2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>AV$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:AU2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>AW$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:AV2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>AX$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:AW2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>AY$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:AX2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>AZ$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:AY2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>BA$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:AZ2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>BB$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:BA2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>BC$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:BB2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>BD$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:BC2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>BE$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:BD2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>BF$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:BE2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>BG$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:BF2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>BH$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:BG2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>BI$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:BH2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>BJ$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:BI2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>BK$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:BJ2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>BL$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:BK2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>BM$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:BL2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>BN$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:BM2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>BO$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:BN2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>BP$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:BO2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>BQ$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:BP2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>BR$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:BQ2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>BS$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:BR2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>BT$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:BS2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>BU$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:BT2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>BV$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:BU2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>BW$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:BV2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>BX$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:BW2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>BY$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:BX2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>BZ$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:BY2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>CA$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:BZ2281))))","v":0},{"$f":"IF(OFFSET($G2272, -$E2281, $E2281)=\"n/a\",0,IF(OFFSET($G2272,-$E2281,$E2281)+$E2281>CB$5,IFERROR((OFFSET($G2271,-$E2281,$E2281)/(OFFSET($G2272,-$E2281,$E2281))),0),(OFFSET($G2271,-$E2281,$E2281)-SUM($G2281:CA2281))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2282)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>S$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:R2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>T$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:S2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>U$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:T2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>V$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:U2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>W$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:V2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>X$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:W2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>Y$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:X2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>Z$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:Y2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AA$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:Z2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AB$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:AA2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AC$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:AB2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AD$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:AC2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AE$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:AD2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AF$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:AE2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AG$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:AF2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AH$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:AG2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AI$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:AH2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AJ$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:AI2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AK$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:AJ2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AL$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:AK2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AM$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:AL2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AN$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:AM2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AO$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:AN2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AP$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:AO2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AQ$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:AP2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AR$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:AQ2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AS$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:AR2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AT$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:AS2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AU$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:AT2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AV$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:AU2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AW$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:AV2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AX$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:AW2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AY$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:AX2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>AZ$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:AY2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BA$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:AZ2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BB$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:BA2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BC$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:BB2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BD$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:BC2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BE$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:BD2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BF$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:BE2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BG$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:BF2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BH$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:BG2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BI$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:BH2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BJ$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:BI2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BK$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:BJ2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BL$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:BK2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BM$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:BL2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BN$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:BM2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BO$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:BN2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BP$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:BO2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BQ$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:BP2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BR$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:BQ2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BS$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:BR2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BT$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:BS2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BU$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:BT2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BV$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:BU2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BW$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:BV2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BX$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:BW2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BY$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:BX2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>BZ$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:BY2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>CA$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:BZ2282))))","v":0},{"$f":"IF(OFFSET($G2273, -$E2282, $E2282)=\"n/a\",0,IF(OFFSET($G2273,-$E2282,$E2282)+$E2282>CB$5,IFERROR((OFFSET($G2272,-$E2282,$E2282)/(OFFSET($G2273,-$E2282,$E2282))),0),(OFFSET($G2272,-$E2282,$E2282)-SUM($G2282:CA2282))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2283)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>T$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:S2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>U$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:T2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>V$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:U2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>W$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:V2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>X$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:W2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>Y$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:X2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>Z$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:Y2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>AA$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:Z2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>AB$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:AA2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>AC$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:AB2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>AD$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:AC2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>AE$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:AD2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>AF$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:AE2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>AG$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:AF2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>AH$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:AG2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>AI$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:AH2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>AJ$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:AI2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>AK$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:AJ2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>AL$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:AK2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>AM$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:AL2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>AN$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:AM2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>AO$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:AN2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>AP$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:AO2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>AQ$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:AP2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>AR$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:AQ2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>AS$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:AR2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>AT$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:AS2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>AU$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:AT2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>AV$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:AU2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>AW$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:AV2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>AX$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:AW2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>AY$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:AX2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>AZ$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:AY2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>BA$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:AZ2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>BB$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:BA2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>BC$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:BB2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>BD$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:BC2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>BE$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:BD2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>BF$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:BE2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>BG$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:BF2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>BH$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:BG2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>BI$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:BH2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>BJ$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:BI2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>BK$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:BJ2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>BL$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:BK2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>BM$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:BL2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>BN$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:BM2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>BO$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:BN2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>BP$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:BO2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>BQ$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:BP2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>BR$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:BQ2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>BS$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:BR2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>BT$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:BS2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>BU$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:BT2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>BV$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:BU2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>BW$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:BV2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>BX$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:BW2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>BY$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:BX2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>BZ$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:BY2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>CA$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:BZ2283))))","v":0},{"$f":"IF(OFFSET($G2274, -$E2283, $E2283)=\"n/a\",0,IF(OFFSET($G2274,-$E2283,$E2283)+$E2283>CB$5,IFERROR((OFFSET($G2273,-$E2283,$E2283)/(OFFSET($G2274,-$E2283,$E2283))),0),(OFFSET($G2273,-$E2283,$E2283)-SUM($G2283:CA2283))))","v":0}]
[]
[]
[null,null,null,null,{"$f":"E2276","v":5},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2285)","v":"Depreciation of t-1 and t-2 adjustment 2011-12"},null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=M$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:L2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(M$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:L2286)),\nIF(M$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:L2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=N$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:M2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:M2286)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:M2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=O$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:N2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:N2286)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:N2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=P$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:O2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:O2286)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:O2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=Q$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:P2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:P2286)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:P2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=R$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:Q2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:Q2286)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:Q2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=S$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:R2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:R2286)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:R2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=T$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:S2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:S2286)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:S2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=U$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:T2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:T2286)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:T2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=V$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:U2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:U2286)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:U2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=W$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:V2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:V2286)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:V2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=X$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:W2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:W2286)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:W2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=Y$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:X2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:X2286)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:X2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=Z$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:Y2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:Y2286)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:Y2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=AA$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:Z2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:Z2286)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:Z2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=AB$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:AA2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AA2286)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AA2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=AC$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:AB2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AB2286)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AB2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=AD$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:AC2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AC2286)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AC2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=AE$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:AD2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AD2286)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AD2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=AF$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:AE2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AE2286)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AE2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=AG$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:AF2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AF2286)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AF2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=AH$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:AG2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AG2286)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AG2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=AI$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:AH2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AH2286)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AH2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=AJ$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:AI2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AI2286)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AI2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=AK$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:AJ2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AJ2286)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AJ2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=AL$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:AK2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AK2286)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AK2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=AM$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:AL2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AL2286)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AL2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=AN$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:AM2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AM2286)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AM2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=AO$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:AN2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AN2286)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AN2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=AP$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:AO2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AO2286)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AO2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=AQ$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:AP2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AP2286)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AP2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=AR$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:AQ2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AQ2286)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AQ2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=AS$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:AR2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AR2286)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AR2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=AT$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:AS2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AS2286)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AS2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=AU$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:AT2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AT2286)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AT2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=AV$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:AU2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AU2286)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AU2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=AW$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:AV2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AV2286)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AV2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=AX$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:AW2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AW2286)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AW2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=AY$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:AX2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AX2286)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AX2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=AZ$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:AY2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AY2286)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AY2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=BA$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:AZ2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AZ2286)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:AZ2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=BB$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:BA2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BA2286)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BA2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=BC$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:BB2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BB2286)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BB2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=BD$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:BC2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BC2286)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BC2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=BE$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:BD2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BD2286)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BD2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=BF$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:BE2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BE2286)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BE2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=BG$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:BF2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BF2286)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BF2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=BH$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:BG2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BG2286)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BG2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=BI$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:BH2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BH2286)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BH2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=BJ$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:BI2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BI2286)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BI2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=BK$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:BJ2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BJ2286)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BJ2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=BL$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:BK2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BK2286)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BK2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=BM$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:BL2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BL2286)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BL2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=BN$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:BM2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BM2286)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BM2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=BO$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:BN2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BN2286)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BN2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=BP$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:BO2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BO2286)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BO2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=BQ$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:BP2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BP2286)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BP2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=BR$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:BQ2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BQ2286)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BQ2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=BS$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:BR2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BR2286)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BR2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=BT$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:BS2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BS2286)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BS2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=BU$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:BT2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BT2286)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BT2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=BV$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:BU2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BU2286)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BU2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=BW$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:BV2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BV2286)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BV2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=BX$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:BW2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BW2286)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BW2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=BY$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:BX2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BX2286)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BX2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=BZ$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:BY2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BY2286)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BY2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=CA$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:BZ2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BZ2286)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:BZ2286)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2285)+$E2271>=CB$5, 0,\nIF(AND(OFFSET($G2263, -$E2271, $E2285)<>0, OFFSET($G2265, -$E2271, $E2285)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)-SUM($G2286:CA2286)),\nIF(AND(OFFSET($G2263, -$E2271, $E2285)=0, OFFSET($G2265, -$E2271, $E2285)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2266, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:CA2286)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2285)<OFFSET($G2264, -$E2271, $E2285)+$E2285, IFERROR(OFFSET($G2263, -$E2271, $E2285)/OFFSET($G2264, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)/OFFSET($G2266, -$E2271, $E2285), 0), OFFSET($G2263, -$E2271, $E2285)+OFFSET($G2265, -$E2271, $E2285)-SUM($G2286:CA2286)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E2286+2","v":7},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2286)","v":"Depreciation of t-1 and t-2 adjustment 2016-17"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=O$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:N2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:N2287)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:N2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=P$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:O2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:O2287)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:O2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=Q$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:P2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:P2287)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:P2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=R$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:Q2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:Q2287)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:Q2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=S$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:R2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:R2287)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:R2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=T$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:S2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:S2287)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:S2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=U$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:T2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:T2287)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:T2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=V$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:U2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:U2287)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:U2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=W$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:V2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:V2287)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:V2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=X$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:W2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:W2287)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:W2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=Y$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:X2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:X2287)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:X2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=Z$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:Y2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:Y2287)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:Y2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=AA$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:Z2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:Z2287)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:Z2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=AB$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:AA2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AA2287)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AA2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=AC$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:AB2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AB2287)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AB2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=AD$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:AC2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AC2287)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AC2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=AE$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:AD2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AD2287)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AD2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=AF$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:AE2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AE2287)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AE2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=AG$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:AF2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AF2287)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AF2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=AH$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:AG2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AG2287)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AG2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=AI$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:AH2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AH2287)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AH2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=AJ$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:AI2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AI2287)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AI2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=AK$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:AJ2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AJ2287)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AJ2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=AL$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:AK2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AK2287)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AK2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=AM$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:AL2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AL2287)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AL2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=AN$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:AM2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AM2287)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AM2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=AO$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:AN2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AN2287)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AN2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=AP$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:AO2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AO2287)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AO2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=AQ$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:AP2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AP2287)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AP2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=AR$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:AQ2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AQ2287)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AQ2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=AS$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:AR2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AR2287)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AR2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=AT$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:AS2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AS2287)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AS2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=AU$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:AT2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AT2287)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AT2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=AV$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:AU2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AU2287)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AU2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=AW$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:AV2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AV2287)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AV2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=AX$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:AW2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AW2287)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AW2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=AY$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:AX2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AX2287)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AX2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=AZ$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:AY2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AY2287)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AY2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=BA$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:AZ2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AZ2287)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:AZ2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=BB$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:BA2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BA2287)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BA2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=BC$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:BB2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BB2287)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BB2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=BD$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:BC2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BC2287)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BC2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=BE$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:BD2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BD2287)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BD2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=BF$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:BE2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BE2287)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BE2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=BG$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:BF2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BF2287)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BF2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=BH$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:BG2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BG2287)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BG2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=BI$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:BH2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BH2287)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BH2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=BJ$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:BI2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BI2287)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BI2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=BK$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:BJ2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BJ2287)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BJ2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=BL$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:BK2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BK2287)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BK2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=BM$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:BL2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BL2287)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BL2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=BN$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:BM2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BM2287)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BM2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=BO$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:BN2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BN2287)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BN2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=BP$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:BO2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BO2287)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BO2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=BQ$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:BP2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BP2287)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BP2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=BR$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:BQ2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BQ2287)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BQ2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=BS$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:BR2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BR2287)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BR2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=BT$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:BS2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BS2287)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BS2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=BU$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:BT2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BT2287)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BT2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=BV$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:BU2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BU2287)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BU2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=BW$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:BV2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BV2287)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BV2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=BX$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:BW2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BW2287)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BW2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=BY$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:BX2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BX2287)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BX2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=BZ$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:BY2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BY2287)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BY2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=CA$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:BZ2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BZ2287)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:BZ2287)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2286)+$E2272>=CB$5, 0,\nIF(AND(OFFSET($G2264, -$E2272, $E2286)<>0, OFFSET($G2266, -$E2272, $E2286)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)-SUM($G2287:CA2287)),\nIF(AND(OFFSET($G2264, -$E2272, $E2286)=0, OFFSET($G2266, -$E2272, $E2286)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2267, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:CA2287)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2286)<OFFSET($G2265, -$E2272, $E2286)+$E2286, IFERROR(OFFSET($G2264, -$E2272, $E2286)/OFFSET($G2265, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)/OFFSET($G2267, -$E2272, $E2286), 0), OFFSET($G2264, -$E2272, $E2286)+OFFSET($G2266, -$E2272, $E2286)-SUM($G2287:CA2287)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E2287+5","v":12},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2287)","v":"Depreciation of t-1 and t-2 adjustment 2018-19"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=T$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:S2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:S2288)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:S2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=U$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:T2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:T2288)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:T2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=V$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:U2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:U2288)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:U2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=W$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:V2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:V2288)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:V2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=X$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:W2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:W2288)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:W2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=Y$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:X2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:X2288)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:X2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=Z$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:Y2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:Y2288)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:Y2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=AA$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:Z2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:Z2288)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:Z2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=AB$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:AA2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AA2288)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AA2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=AC$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:AB2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AB2288)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AB2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=AD$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:AC2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AC2288)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AC2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=AE$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:AD2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AD2288)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AD2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=AF$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:AE2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AE2288)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AE2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=AG$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:AF2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AF2288)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AF2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=AH$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:AG2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AG2288)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AG2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=AI$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:AH2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AH2288)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AH2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=AJ$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:AI2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AI2288)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AI2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=AK$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:AJ2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AJ2288)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AJ2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=AL$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:AK2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AK2288)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AK2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=AM$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:AL2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AL2288)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AL2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=AN$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:AM2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AM2288)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AM2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=AO$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:AN2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AN2288)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AN2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=AP$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:AO2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AO2288)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AO2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=AQ$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:AP2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AP2288)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AP2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=AR$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:AQ2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AQ2288)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AQ2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=AS$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:AR2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AR2288)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AR2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=AT$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:AS2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AS2288)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AS2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=AU$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:AT2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AT2288)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AT2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=AV$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:AU2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AU2288)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AU2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=AW$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:AV2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AV2288)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AV2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=AX$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:AW2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AW2288)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AW2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=AY$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:AX2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AX2288)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AX2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=AZ$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:AY2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AY2288)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AY2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=BA$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:AZ2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AZ2288)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:AZ2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=BB$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:BA2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BA2288)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BA2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=BC$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:BB2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BB2288)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BB2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=BD$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:BC2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BC2288)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BC2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=BE$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:BD2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BD2288)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BD2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=BF$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:BE2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BE2288)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BE2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=BG$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:BF2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BF2288)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BF2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=BH$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:BG2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BG2288)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BG2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=BI$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:BH2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BH2288)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BH2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=BJ$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:BI2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BI2288)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BI2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=BK$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:BJ2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BJ2288)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BJ2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=BL$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:BK2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BK2288)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BK2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=BM$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:BL2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BL2288)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BL2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=BN$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:BM2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BM2288)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BM2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=BO$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:BN2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BN2288)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BN2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=BP$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:BO2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BO2288)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BO2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=BQ$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:BP2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BP2288)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BP2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=BR$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:BQ2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BQ2288)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BQ2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=BS$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:BR2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BR2288)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BR2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=BT$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:BS2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BS2288)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BS2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=BU$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:BT2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BT2288)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BT2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=BV$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:BU2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BU2288)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BU2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=BW$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:BV2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BV2288)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BV2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=BX$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:BW2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BW2288)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BW2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=BY$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:BX2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BX2288)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BX2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=BZ$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:BY2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BY2288)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BY2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=CA$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:BZ2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BZ2288)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:BZ2288)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2287)+$E2273>=CB$5, 0,\nIF(AND(OFFSET($G2265, -$E2273, $E2287)<>0, OFFSET($G2267, -$E2273, $E2287)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)-SUM($G2288:CA2288)),\nIF(AND(OFFSET($G2265, -$E2273, $E2287)=0, OFFSET($G2267, -$E2273, $E2287)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2268, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:CA2288)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2287)<OFFSET($G2266, -$E2273, $E2287)+$E2287, IFERROR(OFFSET($G2265, -$E2273, $E2287)/OFFSET($G2266, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)/OFFSET($G2268, -$E2273, $E2287), 0), OFFSET($G2265, -$E2273, $E2287)+OFFSET($G2267, -$E2273, $E2287)-SUM($G2288:CA2288)))))), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2272)","v":"Depreciation of asset adjustments - RAB 2012-13"},null,null,{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(I$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:H2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(J$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:I2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(K$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:J2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(L$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:K2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(M$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:L2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(N$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:M2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(O$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:N2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(P$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:O2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:P2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(R$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:Q2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(S$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:R2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(T$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:S2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(U$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:T2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(V$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:U2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(W$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:V2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(X$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:W2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:X2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:Y2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:Z2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:AA2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:AB2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:AC2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:AD2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:AE2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:AF2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:AG2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:AH2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:AI2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:AJ2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:AK2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:AL2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:AM2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:AN2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:AO2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:AP2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:AQ2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:AR2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:AS2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:AT2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:AU2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:AV2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:AW2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:AX2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:AY2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:AZ2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:BA2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:BB2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:BC2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:BD2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:BE2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:BF2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:BG2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:BH2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:BI2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:BJ2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:BK2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:BL2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:BM2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:BN2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:BO2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:BP2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:BQ2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:BR2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:BS2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:BT2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:BU2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:BV2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:BW2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:BX2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:BY2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:BZ2291)))","v":0},{"$f":"IF(OR(OFFSET($G2267, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=0, OFFSET($G2268, -$E2271, $E2272)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2268, -$E2271, $E2272)+$E2272, IFERROR(OFFSET($G2267, -$E2271, $E2272)/OFFSET($G2268, -$E2271, $E2272), 0), OFFSET($G2267, -$E2271, $E2272)-SUM($G2291:CA2291)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2273)","v":"Depreciation of asset adjustments - RAB 2013-14"},null,null,null,{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(J$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:I2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(K$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:J2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(L$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:K2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(M$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:L2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(N$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:M2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(O$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:N2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(P$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:O2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:P2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(R$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:Q2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(S$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:R2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(T$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:S2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(U$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:T2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(V$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:U2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(W$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:V2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(X$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:W2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:X2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:Y2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:Z2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:AA2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:AB2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:AC2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:AD2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:AE2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:AF2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:AG2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:AH2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:AI2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:AJ2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:AK2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:AL2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:AM2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:AN2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:AO2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:AP2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:AQ2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:AR2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:AS2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:AT2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:AU2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:AV2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:AW2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:AX2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:AY2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:AZ2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:BA2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:BB2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:BC2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:BD2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:BE2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:BF2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:BG2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:BH2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:BI2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:BJ2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:BK2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:BL2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:BM2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:BN2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:BO2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:BP2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:BQ2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:BR2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:BS2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:BT2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:BU2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:BV2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:BW2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:BX2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:BY2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:BZ2292)))","v":0},{"$f":"IF(OR(OFFSET($G2268, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=0, OFFSET($G2269, -$E2272, $E2273)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2269, -$E2272, $E2273)+$E2273, IFERROR(OFFSET($G2268, -$E2272, $E2273)/OFFSET($G2269, -$E2272, $E2273), 0), OFFSET($G2268, -$E2272, $E2273)-SUM($G2292:CA2292)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2274)","v":"Depreciation of asset adjustments - RAB 2014-15"},null,null,null,null,{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(K$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:J2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(L$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:K2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(M$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:L2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(N$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:M2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(O$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:N2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(P$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:O2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:P2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(R$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:Q2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(S$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:R2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(T$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:S2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(U$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:T2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(V$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:U2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(W$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:V2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(X$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:W2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:X2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:Y2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:Z2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:AA2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:AB2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:AC2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:AD2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:AE2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:AF2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:AG2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:AH2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:AI2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:AJ2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:AK2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:AL2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:AM2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:AN2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:AO2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:AP2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:AQ2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:AR2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:AS2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:AT2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:AU2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:AV2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:AW2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:AX2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:AY2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:AZ2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:BA2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:BB2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:BC2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:BD2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:BE2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:BF2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:BG2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:BH2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:BI2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:BJ2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:BK2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:BL2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:BM2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:BN2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:BO2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:BP2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:BQ2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:BR2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:BS2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:BT2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:BU2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:BV2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:BW2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:BX2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:BY2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:BZ2293)))","v":0},{"$f":"IF(OR(OFFSET($G2269, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=0, OFFSET($G2270, -$E2273, $E2274)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2270, -$E2273, $E2274)+$E2274, IFERROR(OFFSET($G2269, -$E2273, $E2274)/OFFSET($G2270, -$E2273, $E2274), 0), OFFSET($G2269, -$E2273, $E2274)-SUM($G2293:CA2293)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2275)","v":"Depreciation of asset adjustments - RAB 2015-16"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(L$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:K2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(M$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:L2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(N$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:M2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(O$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:N2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(P$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:O2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:P2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(R$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:Q2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(S$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:R2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(T$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:S2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(U$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:T2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(V$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:U2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(W$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:V2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(X$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:W2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:X2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:Y2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:Z2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:AA2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:AB2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:AC2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:AD2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:AE2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:AF2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:AG2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:AH2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:AI2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:AJ2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:AK2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:AL2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:AM2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:AN2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:AO2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:AP2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:AQ2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:AR2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:AS2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:AT2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:AU2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:AV2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:AW2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:AX2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:AY2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:AZ2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:BA2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:BB2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:BC2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:BD2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:BE2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:BF2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:BG2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:BH2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:BI2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:BJ2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:BK2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:BL2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:BM2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:BN2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:BO2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:BP2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:BQ2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:BR2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:BS2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:BT2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:BU2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:BV2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:BW2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:BX2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:BY2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:BZ2294)))","v":0},{"$f":"IF(OR(OFFSET($G2270, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=0, OFFSET($G2271, -$E2274, $E2275)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2271, -$E2274, $E2275)+$E2275, IFERROR(OFFSET($G2270, -$E2274, $E2275)/OFFSET($G2271, -$E2274, $E2275), 0), OFFSET($G2270, -$E2274, $E2275)-SUM($G2294:CA2294)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2276)","v":"Depreciation of asset adjustments - RAB 2016-17"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(M$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:L2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(N$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:M2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(O$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:N2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(P$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:O2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:P2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(R$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:Q2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(S$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:R2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(T$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:S2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(U$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:T2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(V$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:U2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(W$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:V2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(X$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:W2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:X2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:Y2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:Z2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:AA2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:AB2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:AC2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:AD2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:AE2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:AF2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:AG2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:AH2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:AI2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:AJ2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:AK2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:AL2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:AM2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:AN2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:AO2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:AP2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:AQ2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:AR2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:AS2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:AT2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:AU2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:AV2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:AW2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:AX2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:AY2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:AZ2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:BA2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:BB2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:BC2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:BD2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:BE2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:BF2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:BG2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:BH2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:BI2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:BJ2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:BK2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:BL2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:BM2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:BN2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:BO2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:BP2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:BQ2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:BR2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:BS2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:BT2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:BU2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:BV2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:BW2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:BX2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:BY2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:BZ2295)))","v":0},{"$f":"IF(OR(OFFSET($G2271, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=0, OFFSET($G2272, -$E2275, $E2276)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2272, -$E2275, $E2276)+$E2276, IFERROR(OFFSET($G2271, -$E2275, $E2276)/OFFSET($G2272, -$E2275, $E2276), 0), OFFSET($G2271, -$E2275, $E2276)-SUM($G2295:CA2295)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2277)","v":"Depreciation of asset adjustments - RAB 2017-18"},null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(N$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:M2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(O$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:N2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(P$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:O2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:P2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(R$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:Q2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(S$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:R2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(T$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:S2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(U$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:T2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(V$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:U2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(W$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:V2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(X$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:W2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:X2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:Y2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:Z2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:AA2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:AB2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:AC2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:AD2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:AE2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:AF2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:AG2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:AH2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:AI2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:AJ2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:AK2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:AL2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:AM2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:AN2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:AO2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:AP2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:AQ2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:AR2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:AS2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:AT2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:AU2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:AV2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:AW2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:AX2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:AY2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:AZ2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:BA2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:BB2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:BC2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:BD2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:BE2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:BF2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:BG2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:BH2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:BI2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:BJ2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:BK2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:BL2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:BM2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:BN2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:BO2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:BP2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:BQ2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:BR2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:BS2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:BT2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:BU2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:BV2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:BW2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:BX2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:BY2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:BZ2296)))","v":0},{"$f":"IF(OR(OFFSET($G2272, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=0, OFFSET($G2273, -$E2276, $E2277)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2273, -$E2276, $E2277)+$E2277, IFERROR(OFFSET($G2272, -$E2276, $E2277)/OFFSET($G2273, -$E2276, $E2277), 0), OFFSET($G2272, -$E2276, $E2277)-SUM($G2296:CA2296)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2278)","v":"Depreciation of asset adjustments - RAB 2018-19"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(O$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:N2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(P$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:O2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:P2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(R$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:Q2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(S$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:R2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(T$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:S2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(U$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:T2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(V$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:U2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(W$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:V2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(X$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:W2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:X2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:Y2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:Z2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:AA2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:AB2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:AC2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:AD2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:AE2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:AF2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:AG2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:AH2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:AI2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:AJ2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:AK2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:AL2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:AM2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:AN2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:AO2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:AP2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:AQ2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:AR2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:AS2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:AT2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:AU2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:AV2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:AW2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:AX2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:AY2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:AZ2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:BA2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:BB2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:BC2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:BD2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:BE2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:BF2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:BG2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:BH2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:BI2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:BJ2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:BK2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:BL2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:BM2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:BN2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:BO2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:BP2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:BQ2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:BR2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:BS2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:BT2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:BU2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:BV2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:BW2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:BX2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:BY2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:BZ2297)))","v":0},{"$f":"IF(OR(OFFSET($G2273, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=0, OFFSET($G2274, -$E2277, $E2278)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2274, -$E2277, $E2278)+$E2278, IFERROR(OFFSET($G2273, -$E2277, $E2278)/OFFSET($G2274, -$E2277, $E2278), 0), OFFSET($G2273, -$E2277, $E2278)-SUM($G2297:CA2297)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2279)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(P$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:O2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:P2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(R$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:Q2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(S$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:R2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(T$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:S2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(U$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:T2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(V$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:U2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(W$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:V2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(X$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:W2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:X2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:Y2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:Z2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:AA2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:AB2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:AC2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:AD2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:AE2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:AF2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:AG2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:AH2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:AI2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:AJ2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:AK2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:AL2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:AM2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:AN2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:AO2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:AP2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:AQ2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:AR2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:AS2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:AT2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:AU2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:AV2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:AW2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:AX2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:AY2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:AZ2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:BA2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:BB2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:BC2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:BD2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:BE2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:BF2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:BG2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:BH2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:BI2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:BJ2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:BK2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:BL2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:BM2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:BN2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:BO2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:BP2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:BQ2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:BR2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:BS2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:BT2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:BU2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:BV2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:BW2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:BX2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:BY2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:BZ2298)))","v":0},{"$f":"IF(OR(OFFSET($G2274, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=0, OFFSET($G2275, -$E2278, $E2279)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2275, -$E2278, $E2279)+$E2279, IFERROR(OFFSET($G2274, -$E2278, $E2279)/OFFSET($G2275, -$E2278, $E2279), 0), OFFSET($G2274, -$E2278, $E2279)-SUM($G2298:CA2298)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2280)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:P2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(R$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:Q2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(S$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:R2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(T$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:S2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(U$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:T2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(V$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:U2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(W$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:V2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(X$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:W2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:X2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:Y2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:Z2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:AA2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:AB2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:AC2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:AD2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:AE2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:AF2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:AG2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:AH2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:AI2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:AJ2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:AK2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:AL2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:AM2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:AN2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:AO2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:AP2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:AQ2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:AR2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:AS2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:AT2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:AU2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:AV2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:AW2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:AX2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:AY2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:AZ2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:BA2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:BB2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:BC2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:BD2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:BE2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:BF2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:BG2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:BH2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:BI2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:BJ2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:BK2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:BL2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:BM2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:BN2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:BO2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:BP2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:BQ2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:BR2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:BS2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:BT2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:BU2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:BV2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:BW2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:BX2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:BY2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:BZ2299)))","v":0},{"$f":"IF(OR(OFFSET($G2275, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=0, OFFSET($G2276, -$E2279, $E2280)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2276, -$E2279, $E2280)+$E2280, IFERROR(OFFSET($G2275, -$E2279, $E2280)/OFFSET($G2276, -$E2279, $E2280), 0), OFFSET($G2275, -$E2279, $E2280)-SUM($G2299:CA2299)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2281)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(R$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:Q2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(S$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:R2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(T$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:S2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(U$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:T2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(V$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:U2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(W$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:V2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(X$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:W2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:X2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:Y2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:Z2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:AA2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:AB2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:AC2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:AD2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:AE2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:AF2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:AG2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:AH2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:AI2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:AJ2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:AK2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:AL2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:AM2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:AN2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:AO2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:AP2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:AQ2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:AR2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:AS2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:AT2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:AU2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:AV2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:AW2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:AX2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:AY2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:AZ2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:BA2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:BB2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:BC2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:BD2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:BE2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:BF2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:BG2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:BH2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:BI2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:BJ2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:BK2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:BL2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:BM2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:BN2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:BO2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:BP2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:BQ2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:BR2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:BS2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:BT2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:BU2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:BV2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:BW2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:BX2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:BY2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:BZ2300)))","v":0},{"$f":"IF(OR(OFFSET($G2276, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=0, OFFSET($G2277, -$E2280, $E2281)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2277, -$E2280, $E2281)+$E2281, IFERROR(OFFSET($G2276, -$E2280, $E2281)/OFFSET($G2277, -$E2280, $E2281), 0), OFFSET($G2276, -$E2280, $E2281)-SUM($G2300:CA2300)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2282)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(S$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:R2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(T$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:S2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(U$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:T2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(V$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:U2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(W$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:V2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(X$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:W2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:X2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:Y2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:Z2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:AA2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:AB2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:AC2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:AD2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:AE2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:AF2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:AG2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:AH2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:AI2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:AJ2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:AK2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:AL2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:AM2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:AN2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:AO2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:AP2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:AQ2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:AR2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:AS2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:AT2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:AU2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:AV2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:AW2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:AX2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:AY2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:AZ2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:BA2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:BB2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:BC2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:BD2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:BE2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:BF2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:BG2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:BH2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:BI2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:BJ2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:BK2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:BL2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:BM2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:BN2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:BO2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:BP2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:BQ2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:BR2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:BS2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:BT2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:BU2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:BV2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:BW2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:BX2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:BY2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:BZ2301)))","v":0},{"$f":"IF(OR(OFFSET($G2277, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=0, OFFSET($G2278, -$E2281, $E2282)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2278, -$E2281, $E2282)+$E2282, IFERROR(OFFSET($G2277, -$E2281, $E2282)/OFFSET($G2278, -$E2281, $E2282), 0), OFFSET($G2277, -$E2281, $E2282)-SUM($G2301:CA2301)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2283)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(T$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:S2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(U$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:T2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(V$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:U2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(W$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:V2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(X$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:W2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:X2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:Y2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:Z2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:AA2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:AB2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:AC2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:AD2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:AE2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:AF2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:AG2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:AH2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:AI2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:AJ2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:AK2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:AL2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:AM2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:AN2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:AO2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:AP2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:AQ2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:AR2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:AS2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:AT2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:AU2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:AV2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:AW2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:AX2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:AY2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:AZ2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:BA2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:BB2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:BC2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:BD2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:BE2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:BF2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:BG2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:BH2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:BI2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:BJ2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:BK2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:BL2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:BM2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:BN2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:BO2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:BP2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:BQ2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:BR2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:BS2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:BT2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:BU2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:BV2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:BW2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:BX2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:BY2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:BZ2302)))","v":0},{"$f":"IF(OR(OFFSET($G2278, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=0, OFFSET($G2279, -$E2282, $E2283)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2279, -$E2282, $E2283)+$E2283, IFERROR(OFFSET($G2278, -$E2282, $E2283)/OFFSET($G2279, -$E2282, $E2283), 0), OFFSET($G2278, -$E2282, $E2283)-SUM($G2302:CA2302)))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$25:$E$74, MATCH($E2261, 'RAB input'!$D$25:$D$74, 0)) & \" - depreciation\"","v":"Equity raising costs - depreciation"},null,{"$f":"SUM(H2271:H2303)","v":0},0,0,0,0,0,4.5192242103767356E-3,4.5192242103767356E-3,3.4678476957719737E-2,3.4678476957719737E-2,3.4678476957719737E-2,3.4678476957719737E-2,3.4678476957719737E-2,3.4678476957719737E-2,3.4678476957719737E-2,3.4678476957719737E-2,3.4678476957719737E-2,3.4678476957719737E-2,3.4678476957719737E-2,3.4678476957719737E-2,3.4678476957719737E-2,3.4678476957719737E-2,3.4678476957719737E-2,3.4678476957719737E-2,3.4678476957719737E-2,3.4678476957719737E-2,3.4678476957719737E-2,3.4678476957719737E-2,3.4678476957719737E-2,3.4678476957719737E-2,3.4678476957719737E-2,3.4678476957719737E-2,{"$f":"SUM(AN2271:AN2303)","v":3.4678476957719737E-2},3.4678476957719737E-2,3.4678476957719737E-2,3.4678476957719737E-2,3.4678476957719737E-2,3.4678476957719737E-2,3.4678476957719737E-2,3.4678476957719737E-2,3.4678476957719737E-2,3.3908379106127734E-2,4.5192242103767356E-3,4.5192242103767356E-3,4.5192242103767356E-3,4.5192242103767356E-3,4.5192242103767356E-3,3.9154628267268343E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT2271:BT2303)","v":0},0,0,0,0,0,0,{"$f":"SUM(CA2271:CA2303)","v":0},{"$f":"SUM(CB2271:CB2303)","v":0}]

{"sheet":"TAB tracking","index":4,"n_rows":2204,"n_cols":81,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[null,null,null,null,null,{"$f":"IF('RAB input'!$F$8='TAB input'!$F$8, 'RAB input'!$F$8, 'TAB input'!$F$8)&\" - TAB tracking - Elec DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"TasNetworks D - TAB tracking - Elec DNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,null,null,null,null,"Year ($m, nominal)",{"$f":"'TAB input'!G$4","v":"2010-11"},{"$f":"'TAB input'!H$4","v":"2011-12"},{"$f":"'TAB input'!I$4","v":"2012-13"},{"$f":"'TAB input'!J$4","v":"2013-14"},{"$f":"'TAB input'!K$4","v":"2014-15"},{"$f":"'TAB input'!L$4","v":"2015-16"},{"$f":"'TAB input'!M$4","v":"2016-17"},{"$f":"'TAB input'!N$4","v":"2017-18"},{"$f":"'TAB input'!O$4","v":"2018-19"},{"$f":"'TAB input'!P$4","v":"2019-20"},{"$f":"'TAB input'!Q$4","v":"2020-21"},{"$f":"'TAB input'!R$4","v":"2021-22"},{"$f":"'TAB input'!S$4","v":"2022-23"},{"$f":"'TAB input'!T$4","v":"2023-24"},{"$f":"'TAB input'!U$4","v":"2024-25"},{"$f":"'TAB input'!V$4","v":"2025-26"},{"$f":"'TAB input'!W$4","v":"2026-27"},{"$f":"'TAB input'!X$4","v":"2027-28"},{"$f":"'TAB input'!Y$4","v":"2028-29"},{"$f":"'TAB input'!Z$4","v":"2029-30"},{"$f":"'TAB input'!AA$4","v":"2030-31"},{"$f":"'TAB input'!AB$4","v":"2031-32"},{"$f":"'TAB input'!AC$4","v":"2032-33"},{"$f":"'TAB input'!AD$4","v":"2033-34"},{"$f":"'TAB input'!AE$4","v":"2034-35"},{"$f":"'TAB input'!AF$4","v":"2035-36"},{"$f":"'TAB input'!AG$4","v":"2036-37"},{"$f":"'TAB input'!AH$4","v":"2037-38"},{"$f":"'TAB input'!AI$4","v":"2038-39"},{"$f":"'TAB input'!AJ$4","v":"2039-40"},{"$f":"'TAB input'!AK$4","v":"2040-41"},{"$f":"'TAB input'!AL$4","v":"2041-42"},{"$f":"'TAB input'!AM$4","v":"2042-43"},{"$f":"'TAB input'!AN$4","v":"2043-44"},{"$f":"'TAB input'!AO$4","v":"2044-45"},{"$f":"'TAB input'!AP$4","v":"2045-46"},{"$f":"'TAB input'!AQ$4","v":"2046-47"},{"$f":"'TAB input'!AR$4","v":"2047-48"},{"$f":"'TAB input'!AS$4","v":"2048-49"},{"$f":"'TAB input'!AT$4","v":"2049-50"},{"$f":"'TAB input'!AU$4","v":"2050-51"},{"$f":"'TAB input'!AV$4","v":"2051-52"},{"$f":"'TAB input'!AW$4","v":"2052-53"},{"$f":"'TAB input'!AX$4","v":"2053-54"},{"$f":"'TAB input'!AY$4","v":"2054-55"},{"$f":"'TAB input'!AZ$4","v":"2055-56"},{"$f":"'TAB input'!BA$4","v":"2056-57"},{"$f":"'TAB input'!BB$4","v":"2057-58"},{"$f":"'TAB input'!BC$4","v":"2058-59"},{"$f":"'TAB input'!BD$4","v":"2059-60"},{"$f":"'TAB input'!BE$4","v":"2060-61"},{"$f":"'TAB input'!BF$4","v":"2061-62"},{"$f":"'TAB input'!BG$4","v":"2062-63"},{"$f":"'TAB input'!BH$4","v":"2063-64"},{"$f":"'TAB input'!BI$4","v":"2064-65"},{"$f":"'TAB input'!BJ$4","v":"2065-66"},{"$f":"'TAB input'!BK$4","v":"2066-67"},{"$f":"'TAB input'!BL$4","v":"2067-68"},{"$f":"'TAB input'!BM$4","v":"2068-69"},{"$f":"'TAB input'!BN$4","v":"2069-70"},{"$f":"'TAB input'!BO$4","v":"2070-71"},{"$f":"'TAB input'!BP$4","v":"2071-72"},{"$f":"'TAB input'!BQ$4","v":"2072-73"},{"$f":"'TAB input'!BR$4","v":"2073-74"},{"$f":"'TAB input'!BS$4","v":"2074-75"},{"$f":"'TAB input'!BT$4","v":"2075-76"},{"$f":"'TAB input'!BU$4","v":"2076-77"},{"$f":"'TAB input'!BV$4","v":"2077-78"},{"$f":"'TAB input'!BW$4","v":"2078-79"},{"$f":"'TAB input'!BX$4","v":"2079-80"},{"$f":"'TAB input'!BY$4","v":"2080-81"},{"$f":"'TAB input'!BZ$4","v":"2081-82"},{"$f":"'TAB input'!CA$4","v":"2082-83"},{"$f":"'TAB input'!CB$4","v":"2083-84"},{"$f":"'TAB input'!CC$4","v":"2084-85"}]
[null,null,null,null,null,null,0,{"$f":"G5+1","v":1},{"$f":"H5+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BT5+1","v":66},67,68,69,70,71,72,73,74]
[null,null,null,null,{"$f":"\"Asset class \"&E7","v":"Asset class 1"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E7, 'TAB input'!$D$18:$D$67, 0))","v":"Overhead Subtransmission Lines (Urban)"}]
[null,null,null,null,1,"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E7)","v":2.7942938132830406},{"$f":"INDEX('TAB input'!H$18:H$67, $E7)-INDEX('TAB input'!H$72:H$121, $E7)-INDEX('TAB input'!H$126:H$175, $E7)","v":0.87364164926999321},{"$f":"INDEX('TAB input'!I$18:I$67, $E7)-INDEX('TAB input'!I$72:I$121, $E7)-INDEX('TAB input'!I$126:I$175, $E7)","v":1.4306520456801495},{"$f":"INDEX('TAB input'!J$18:J$67, $E7)-INDEX('TAB input'!J$72:J$121, $E7)-INDEX('TAB input'!J$126:J$175, $E7)","v":0.77012596780147458},{"$f":"INDEX('TAB input'!K$18:K$67, $E7)-INDEX('TAB input'!K$72:K$121, $E7)-INDEX('TAB input'!K$126:K$175, $E7)","v":0.32900000000000001},{"$f":"INDEX('TAB input'!L$18:L$67, $E7)-INDEX('TAB input'!L$72:L$121, $E7)-INDEX('TAB input'!L$126:L$175, $E7)","v":0.34398259050000002},{"$f":"INDEX('TAB input'!M$18:M$67, $E7)-INDEX('TAB input'!M$72:M$121, $E7)-INDEX('TAB input'!M$126:M$175, $E7)","v":0.23532173329999995},{"$f":"INDEX('TAB input'!N$18:N$67, $E7)-INDEX('TAB input'!N$72:N$121, $E7)-INDEX('TAB input'!N$126:N$175, $E7)","v":0.32752781581342011},{"$f":"INDEX('TAB input'!O$18:O$67, $E7)-INDEX('TAB input'!O$72:O$121, $E7)-INDEX('TAB input'!O$126:O$175, $E7)","v":0.27661668106636395},{"$f":"INDEX('TAB input'!P$18:P$67, $E7)-INDEX('TAB input'!P$72:P$121, $E7)-INDEX('TAB input'!P$126:P$175, $E7)","v":0.42018964404843423},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E7)-INDEX('TAB input'!Q$72:Q$121, $E7)-INDEX('TAB input'!Q$126:Q$175, $E7)","v":0.51086485504990675},{"$f":"INDEX('TAB input'!R$18:R$67, $E7)-INDEX('TAB input'!R$72:R$121, $E7)-INDEX('TAB input'!R$126:R$175, $E7)","v":0.46998572227685137},{"$f":"INDEX('TAB input'!S$18:S$67, $E7)-INDEX('TAB input'!S$72:S$121, $E7)-INDEX('TAB input'!S$126:S$175, $E7)","v":0.33228959097804206},{"$f":"INDEX('TAB input'!T$18:T$67, $E7)-INDEX('TAB input'!T$72:T$121, $E7)-INDEX('TAB input'!T$126:T$175, $E7)","v":0.42629260725078855},{"$f":"INDEX('TAB input'!U$18:U$67, $E7)-INDEX('TAB input'!U$72:U$121, $E7)-INDEX('TAB input'!U$126:U$175, $E7)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E7)-INDEX('TAB input'!V$72:V$121, $E7)-INDEX('TAB input'!V$126:V$175, $E7)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E7)-INDEX('TAB input'!W$72:W$121, $E7)-INDEX('TAB input'!W$126:W$175, $E7)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E7)-INDEX('TAB input'!X$72:X$121, $E7)-INDEX('TAB input'!X$126:X$175, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E7)-INDEX('TAB input'!Y$72:Y$121, $E7)-INDEX('TAB input'!Y$126:Y$175, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E7)-INDEX('TAB input'!Z$72:Z$121, $E7)-INDEX('TAB input'!Z$126:Z$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E7)-INDEX('TAB input'!AA$72:AA$121, $E7)-INDEX('TAB input'!AA$126:AA$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E7)-INDEX('TAB input'!AB$72:AB$121, $E7)-INDEX('TAB input'!AB$126:AB$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E7)-INDEX('TAB input'!AC$72:AC$121, $E7)-INDEX('TAB input'!AC$126:AC$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E7)-INDEX('TAB input'!AD$72:AD$121, $E7)-INDEX('TAB input'!AD$126:AD$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E7)-INDEX('TAB input'!AE$72:AE$121, $E7)-INDEX('TAB input'!AE$126:AE$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E7)-INDEX('TAB input'!AF$72:AF$121, $E7)-INDEX('TAB input'!AF$126:AF$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E7)-INDEX('TAB input'!AG$72:AG$121, $E7)-INDEX('TAB input'!AG$126:AG$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E7)-INDEX('TAB input'!AH$72:AH$121, $E7)-INDEX('TAB input'!AH$126:AH$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E7)-INDEX('TAB input'!AI$72:AI$121, $E7)-INDEX('TAB input'!AI$126:AI$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E7)-INDEX('TAB input'!AJ$72:AJ$121, $E7)-INDEX('TAB input'!AJ$126:AJ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E7)-INDEX('TAB input'!AK$72:AK$121, $E7)-INDEX('TAB input'!AK$126:AK$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E7)-INDEX('TAB input'!AL$72:AL$121, $E7)-INDEX('TAB input'!AL$126:AL$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E7)-INDEX('TAB input'!AM$72:AM$121, $E7)-INDEX('TAB input'!AM$126:AM$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E7)-INDEX('TAB input'!AN$72:AN$121, $E7)-INDEX('TAB input'!AN$126:AN$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E7)-INDEX('TAB input'!AO$72:AO$121, $E7)-INDEX('TAB input'!AO$126:AO$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E7)-INDEX('TAB input'!AP$72:AP$121, $E7)-INDEX('TAB input'!AP$126:AP$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E7)-INDEX('TAB input'!AQ$72:AQ$121, $E7)-INDEX('TAB input'!AQ$126:AQ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E7)-INDEX('TAB input'!AR$72:AR$121, $E7)-INDEX('TAB input'!AR$126:AR$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E7)-INDEX('TAB input'!AS$72:AS$121, $E7)-INDEX('TAB input'!AS$126:AS$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E7)-INDEX('TAB input'!AT$72:AT$121, $E7)-INDEX('TAB input'!AT$126:AT$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E7)-INDEX('TAB input'!AU$72:AU$121, $E7)-INDEX('TAB input'!AU$126:AU$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E7)-INDEX('TAB input'!AV$72:AV$121, $E7)-INDEX('TAB input'!AV$126:AV$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E7)-INDEX('TAB input'!AW$72:AW$121, $E7)-INDEX('TAB input'!AW$126:AW$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E7)-INDEX('TAB input'!AX$72:AX$121, $E7)-INDEX('TAB input'!AX$126:AX$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E7)-INDEX('TAB input'!AY$72:AY$121, $E7)-INDEX('TAB input'!AY$126:AY$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E7)-INDEX('TAB input'!AZ$72:AZ$121, $E7)-INDEX('TAB input'!AZ$126:AZ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E7)-INDEX('TAB input'!BA$72:BA$121, $E7)-INDEX('TAB input'!BA$126:BA$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E7)-INDEX('TAB input'!BB$72:BB$121, $E7)-INDEX('TAB input'!BB$126:BB$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E7)-INDEX('TAB input'!BC$72:BC$121, $E7)-INDEX('TAB input'!BC$126:BC$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E7)-INDEX('TAB input'!BD$72:BD$121, $E7)-INDEX('TAB input'!BD$126:BD$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E7)-INDEX('TAB input'!BE$72:BE$121, $E7)-INDEX('TAB input'!BE$126:BE$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E7)-INDEX('TAB input'!BF$72:BF$121, $E7)-INDEX('TAB input'!BF$126:BF$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E7)-INDEX('TAB input'!BG$72:BG$121, $E7)-INDEX('TAB input'!BG$126:BG$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E7)-INDEX('TAB input'!BH$72:BH$121, $E7)-INDEX('TAB input'!BH$126:BH$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E7)-INDEX('TAB input'!BI$72:BI$121, $E7)-INDEX('TAB input'!BI$126:BI$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E7)-INDEX('TAB input'!BJ$72:BJ$121, $E7)-INDEX('TAB input'!BJ$126:BJ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E7)-INDEX('TAB input'!BK$72:BK$121, $E7)-INDEX('TAB input'!BK$126:BK$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E7)-INDEX('TAB input'!BL$72:BL$121, $E7)-INDEX('TAB input'!BL$126:BL$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E7)-INDEX('TAB input'!BM$72:BM$121, $E7)-INDEX('TAB input'!BM$126:BM$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E7)-INDEX('TAB input'!BN$72:BN$121, $E7)-INDEX('TAB input'!BN$126:BN$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E7)-INDEX('TAB input'!BO$72:BO$121, $E7)-INDEX('TAB input'!BO$126:BO$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E7)-INDEX('TAB input'!BP$72:BP$121, $E7)-INDEX('TAB input'!BP$126:BP$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E7)-INDEX('TAB input'!BQ$72:BQ$121, $E7)-INDEX('TAB input'!BQ$126:BQ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E7)-INDEX('TAB input'!BR$72:BR$121, $E7)-INDEX('TAB input'!BR$126:BR$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E7)-INDEX('TAB input'!BS$72:BS$121, $E7)-INDEX('TAB input'!BS$126:BS$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E7)-INDEX('TAB input'!BT$72:BT$121, $E7)-INDEX('TAB input'!BT$126:BT$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E7)-INDEX('TAB input'!BU$72:BU$121, $E7)-INDEX('TAB input'!BU$126:BU$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E7)-INDEX('TAB input'!BV$72:BV$121, $E7)-INDEX('TAB input'!BV$126:BV$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E7)-INDEX('TAB input'!BW$72:BW$121, $E7)-INDEX('TAB input'!BW$126:BW$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E7)-INDEX('TAB input'!BX$72:BX$121, $E7)-INDEX('TAB input'!BX$126:BX$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E7)-INDEX('TAB input'!BY$72:BY$121, $E7)-INDEX('TAB input'!BY$126:BY$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E7)-INDEX('TAB input'!BZ$72:BZ$121, $E7)-INDEX('TAB input'!BZ$126:BZ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E7)-INDEX('TAB input'!CA$72:CA$121, $E7)-INDEX('TAB input'!CA$126:CA$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E7)-INDEX('TAB input'!CB$72:CB$121, $E7)-INDEX('TAB input'!CB$126:CB$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E7)-INDEX('TAB input'!CC$72:CC$121, $E7)-INDEX('TAB input'!CC$126:CC$175, $E7)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E7)=\"\", IF($G7=0, 0, F8), INDEX('TAB input'!$G$180:$G$229, $E7))","v":39.697435399070535},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E7)=\"\", G8, INDEX('TAB input'!H$180:H$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E7)=\"\", H8, INDEX('TAB input'!I$180:I$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E7)=\"\", I8, INDEX('TAB input'!J$180:J$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E7)=\"\", J8, INDEX('TAB input'!K$180:K$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E7)=\"\", K8, INDEX('TAB input'!L$180:L$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E7)=\"\", L8, INDEX('TAB input'!M$180:M$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E7)=\"\", M8, INDEX('TAB input'!N$180:N$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E7)=\"\", N8, INDEX('TAB input'!O$180:O$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E7)=\"\", O8, INDEX('TAB input'!P$180:P$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E7)=\"\", P8, INDEX('TAB input'!Q$180:Q$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E7)=\"\", Q8, INDEX('TAB input'!R$180:R$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E7)=\"\", R8, INDEX('TAB input'!S$180:S$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E7)=\"\", S8, INDEX('TAB input'!T$180:T$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E7)=\"\", T8, INDEX('TAB input'!U$180:U$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E7)=\"\", U8, INDEX('TAB input'!V$180:V$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E7)=\"\", V8, INDEX('TAB input'!W$180:W$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E7)=\"\", W8, INDEX('TAB input'!X$180:X$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E7)=\"\", X8, INDEX('TAB input'!Y$180:Y$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E7)=\"\", Y8, INDEX('TAB input'!Z$180:Z$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E7)=\"\", Z8, INDEX('TAB input'!AA$180:AA$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E7)=\"\", AA8, INDEX('TAB input'!AB$180:AB$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E7)=\"\", AB8, INDEX('TAB input'!AC$180:AC$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E7)=\"\", AC8, INDEX('TAB input'!AD$180:AD$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E7)=\"\", AD8, INDEX('TAB input'!AE$180:AE$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E7)=\"\", AE8, INDEX('TAB input'!AF$180:AF$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E7)=\"\", AF8, INDEX('TAB input'!AG$180:AG$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E7)=\"\", AG8, INDEX('TAB input'!AH$180:AH$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E7)=\"\", AH8, INDEX('TAB input'!AI$180:AI$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E7)=\"\", AI8, INDEX('TAB input'!AJ$180:AJ$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E7)=\"\", AJ8, INDEX('TAB input'!AK$180:AK$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E7)=\"\", AK8, INDEX('TAB input'!AL$180:AL$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E7)=\"\", AL8, INDEX('TAB input'!AM$180:AM$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E7)=\"\", AM8, INDEX('TAB input'!AN$180:AN$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E7)=\"\", AN8, INDEX('TAB input'!AO$180:AO$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E7)=\"\", AO8, INDEX('TAB input'!AP$180:AP$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E7)=\"\", AP8, INDEX('TAB input'!AQ$180:AQ$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E7)=\"\", AQ8, INDEX('TAB input'!AR$180:AR$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E7)=\"\", AR8, INDEX('TAB input'!AS$180:AS$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E7)=\"\", AS8, INDEX('TAB input'!AT$180:AT$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E7)=\"\", AT8, INDEX('TAB input'!AU$180:AU$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E7)=\"\", AU8, INDEX('TAB input'!AV$180:AV$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E7)=\"\", AV8, INDEX('TAB input'!AW$180:AW$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E7)=\"\", AW8, INDEX('TAB input'!AX$180:AX$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E7)=\"\", AX8, INDEX('TAB input'!AY$180:AY$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E7)=\"\", AY8, INDEX('TAB input'!AZ$180:AZ$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E7)=\"\", AZ8, INDEX('TAB input'!BA$180:BA$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E7)=\"\", BA8, INDEX('TAB input'!BB$180:BB$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E7)=\"\", BB8, INDEX('TAB input'!BC$180:BC$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E7)=\"\", BC8, INDEX('TAB input'!BD$180:BD$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E7)=\"\", BD8, INDEX('TAB input'!BE$180:BE$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E7)=\"\", BE8, INDEX('TAB input'!BF$180:BF$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E7)=\"\", BF8, INDEX('TAB input'!BG$180:BG$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E7)=\"\", BG8, INDEX('TAB input'!BH$180:BH$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E7)=\"\", BH8, INDEX('TAB input'!BI$180:BI$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E7)=\"\", BI8, INDEX('TAB input'!BJ$180:BJ$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E7)=\"\", BJ8, INDEX('TAB input'!BK$180:BK$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E7)=\"\", BK8, INDEX('TAB input'!BL$180:BL$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E7)=\"\", BL8, INDEX('TAB input'!BM$180:BM$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E7)=\"\", BM8, INDEX('TAB input'!BN$180:BN$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E7)=\"\", BN8, INDEX('TAB input'!BO$180:BO$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E7)=\"\", BO8, INDEX('TAB input'!BP$180:BP$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E7)=\"\", BP8, INDEX('TAB input'!BQ$180:BQ$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E7)=\"\", BQ8, INDEX('TAB input'!BR$180:BR$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E7)=\"\", BR8, INDEX('TAB input'!BS$180:BS$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E7)=\"\", BS8, INDEX('TAB input'!BT$180:BT$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E7)=\"\", BT8, INDEX('TAB input'!BU$180:BU$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E7)=\"\", BU8, INDEX('TAB input'!BV$180:BV$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E7)=\"\", BV8, INDEX('TAB input'!BW$180:BW$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E7)=\"\", BW8, INDEX('TAB input'!BX$180:BX$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E7)=\"\", BX8, INDEX('TAB input'!BY$180:BY$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E7)=\"\", BY8, INDEX('TAB input'!BZ$180:BZ$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E7)=\"\", BZ8, INDEX('TAB input'!CA$180:CA$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E7)=\"\", CA8, INDEX('TAB input'!CB$180:CB$229, $E7))","v":44.549029232545557},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E7)=\"\", CB8, INDEX('TAB input'!CC$180:CC$229, $E7))","v":44.549029232545557}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E7)=0, G9, INDEX('TAB input'!H$233:H$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E7)=0, H9, INDEX('TAB input'!I$233:I$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E7)=0, I9, INDEX('TAB input'!J$233:J$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E7)=0, J9, INDEX('TAB input'!K$233:K$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E7)=0, K9, INDEX('TAB input'!L$233:L$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E7)=0, L9, INDEX('TAB input'!M$233:M$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E7)=0, M9, INDEX('TAB input'!N$233:N$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E7)=0, N9, INDEX('TAB input'!O$233:O$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E7)=0, O9, INDEX('TAB input'!P$233:P$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E7)=0, P9, INDEX('TAB input'!Q$233:Q$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E7)=0, Q9, INDEX('TAB input'!R$233:R$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E7)=0, R9, INDEX('TAB input'!S$233:S$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E7)=0, S9, INDEX('TAB input'!T$233:T$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E7)=0, T9, INDEX('TAB input'!U$233:U$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E7)=0, U9, INDEX('TAB input'!V$233:V$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E7)=0, V9, INDEX('TAB input'!W$233:W$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E7)=0, W9, INDEX('TAB input'!X$233:X$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E7)=0, X9, INDEX('TAB input'!Y$233:Y$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E7)=0, Y9, INDEX('TAB input'!Z$233:Z$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E7)=0, Z9, INDEX('TAB input'!AA$233:AA$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E7)=0, AA9, INDEX('TAB input'!AB$233:AB$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E7)=0, AB9, INDEX('TAB input'!AC$233:AC$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E7)=0, AC9, INDEX('TAB input'!AD$233:AD$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E7)=0, AD9, INDEX('TAB input'!AE$233:AE$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E7)=0, AE9, INDEX('TAB input'!AF$233:AF$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E7)=0, AF9, INDEX('TAB input'!AG$233:AG$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E7)=0, AG9, INDEX('TAB input'!AH$233:AH$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E7)=0, AH9, INDEX('TAB input'!AI$233:AI$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E7)=0, AI9, INDEX('TAB input'!AJ$233:AJ$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E7)=0, AJ9, INDEX('TAB input'!AK$233:AK$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E7)=0, AK9, INDEX('TAB input'!AL$233:AL$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E7)=0, AL9, INDEX('TAB input'!AM$233:AM$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E7)=0, AM9, INDEX('TAB input'!AN$233:AN$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E7)=0, AN9, INDEX('TAB input'!AO$233:AO$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E7)=0, AO9, INDEX('TAB input'!AP$233:AP$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E7)=0, AP9, INDEX('TAB input'!AQ$233:AQ$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E7)=0, AQ9, INDEX('TAB input'!AR$233:AR$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E7)=0, AR9, INDEX('TAB input'!AS$233:AS$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E7)=0, AS9, INDEX('TAB input'!AT$233:AT$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E7)=0, AT9, INDEX('TAB input'!AU$233:AU$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E7)=0, AU9, INDEX('TAB input'!AV$233:AV$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E7)=0, AV9, INDEX('TAB input'!AW$233:AW$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E7)=0, AW9, INDEX('TAB input'!AX$233:AX$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E7)=0, AX9, INDEX('TAB input'!AY$233:AY$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E7)=0, AY9, INDEX('TAB input'!AZ$233:AZ$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E7)=0, AZ9, INDEX('TAB input'!BA$233:BA$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E7)=0, BA9, INDEX('TAB input'!BB$233:BB$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E7)=0, BB9, INDEX('TAB input'!BC$233:BC$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E7)=0, BC9, INDEX('TAB input'!BD$233:BD$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E7)=0, BD9, INDEX('TAB input'!BE$233:BE$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E7)=0, BE9, INDEX('TAB input'!BF$233:BF$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E7)=0, BF9, INDEX('TAB input'!BG$233:BG$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E7)=0, BG9, INDEX('TAB input'!BH$233:BH$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E7)=0, BH9, INDEX('TAB input'!BI$233:BI$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E7)=0, BI9, INDEX('TAB input'!BJ$233:BJ$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E7)=0, BJ9, INDEX('TAB input'!BK$233:BK$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E7)=0, BK9, INDEX('TAB input'!BL$233:BL$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E7)=0, BL9, INDEX('TAB input'!BM$233:BM$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E7)=0, BM9, INDEX('TAB input'!BN$233:BN$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E7)=0, BN9, INDEX('TAB input'!BO$233:BO$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E7)=0, BO9, INDEX('TAB input'!BP$233:BP$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E7)=0, BP9, INDEX('TAB input'!BQ$233:BQ$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E7)=0, BQ9, INDEX('TAB input'!BR$233:BR$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E7)=0, BR9, INDEX('TAB input'!BS$233:BS$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E7)=0, BS9, INDEX('TAB input'!BT$233:BT$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E7)=0, BT9, INDEX('TAB input'!BU$233:BU$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E7)=0, BU9, INDEX('TAB input'!BV$233:BV$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E7)=0, BV9, INDEX('TAB input'!BW$233:BW$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E7)=0, BW9, INDEX('TAB input'!BX$233:BX$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E7)=0, BX9, INDEX('TAB input'!BY$233:BY$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E7)=0, BY9, INDEX('TAB input'!BZ$233:BZ$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E7)=0, BZ9, INDEX('TAB input'!CA$233:CA$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E7)=0, CA9, INDEX('TAB input'!CB$233:CB$282, $E7))","v":50},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E7)=0, CB9, INDEX('TAB input'!CC$233:CC$282, $E7))","v":50}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E7)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E7)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E7)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E7)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E7)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E7)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E7)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E7)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E7)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E7)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E7)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E7)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E7)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E7)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E7)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E7)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E7)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E7)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E7)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E7)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E7)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E7)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E7)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E7)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E7)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E7)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E7)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E7)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E7)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E7)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E7)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E7)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E7)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E7)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E7)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E7)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E7)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E7)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E7)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E7)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E7)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E7)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E7)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E7)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E7)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E7)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E7)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E7)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E7)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E7)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E7)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E7)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E7)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E7)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E7)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E7)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E7)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E7)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E7)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E7)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E7)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E7)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E7)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E7)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":0},{"$f":"'TAB input'!I$13","v":0},{"$f":"'TAB input'!J$13","v":0},{"$f":"'TAB input'!K$13","v":0},{"$f":"'TAB input'!L$13","v":0},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":2},{"$f":"'TAB input'!Q$13","v":2},{"$f":"'TAB input'!R$13","v":2},{"$f":"'TAB input'!S$13","v":2},{"$f":"'TAB input'!T$13","v":2},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0},{"$f":"'TAB input'!BV$13","v":0},{"$f":"'TAB input'!BW$13","v":0},{"$f":"'TAB input'!BX$13","v":0},{"$f":"'TAB input'!BY$13","v":0},{"$f":"'TAB input'!BZ$13","v":0},{"$f":"'TAB input'!CA$13","v":0},{"$f":"'TAB input'!CB$13","v":0},{"$f":"'TAB input'!CC$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E7)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E7)=\"\", G15, INDEX('TAB input'!H$446:H$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E7)=\"\", H15, INDEX('TAB input'!I$446:I$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E7)=\"\", I15, INDEX('TAB input'!J$446:J$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E7)=\"\", J15, INDEX('TAB input'!K$446:K$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E7)=\"\", K15, INDEX('TAB input'!L$446:L$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E7)=\"\", L15, INDEX('TAB input'!M$446:M$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E7)=\"\", M15, INDEX('TAB input'!N$446:N$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E7)=\"\", N15, INDEX('TAB input'!O$446:O$495, $E7))","v":"SL"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E7)=\"\", O15, INDEX('TAB input'!P$446:P$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E7)=\"\", P15, INDEX('TAB input'!Q$446:Q$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E7)=\"\", Q15, INDEX('TAB input'!R$446:R$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E7)=\"\", R15, INDEX('TAB input'!S$446:S$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E7)=\"\", S15, INDEX('TAB input'!T$446:T$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E7)=\"\", T15, INDEX('TAB input'!U$446:U$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E7)=\"\", U15, INDEX('TAB input'!V$446:V$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E7)=\"\", V15, INDEX('TAB input'!W$446:W$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E7)=\"\", W15, INDEX('TAB input'!X$446:X$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E7)=\"\", X15, INDEX('TAB input'!Y$446:Y$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E7)=\"\", Y15, INDEX('TAB input'!Z$446:Z$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E7)=\"\", Z15, INDEX('TAB input'!AA$446:AA$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E7)=\"\", AA15, INDEX('TAB input'!AB$446:AB$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E7)=\"\", AB15, INDEX('TAB input'!AC$446:AC$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E7)=\"\", AC15, INDEX('TAB input'!AD$446:AD$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E7)=\"\", AD15, INDEX('TAB input'!AE$446:AE$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E7)=\"\", AE15, INDEX('TAB input'!AF$446:AF$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E7)=\"\", AF15, INDEX('TAB input'!AG$446:AG$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E7)=\"\", AG15, INDEX('TAB input'!AH$446:AH$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E7)=\"\", AH15, INDEX('TAB input'!AI$446:AI$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E7)=\"\", AI15, INDEX('TAB input'!AJ$446:AJ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E7)=\"\", AJ15, INDEX('TAB input'!AK$446:AK$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E7)=\"\", AK15, INDEX('TAB input'!AL$446:AL$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E7)=\"\", AL15, INDEX('TAB input'!AM$446:AM$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E7)=\"\", AM15, INDEX('TAB input'!AN$446:AN$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E7)=\"\", AN15, INDEX('TAB input'!AO$446:AO$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E7)=\"\", AO15, INDEX('TAB input'!AP$446:AP$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E7)=\"\", AP15, INDEX('TAB input'!AQ$446:AQ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E7)=\"\", AQ15, INDEX('TAB input'!AR$446:AR$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E7)=\"\", AR15, INDEX('TAB input'!AS$446:AS$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E7)=\"\", AS15, INDEX('TAB input'!AT$446:AT$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E7)=\"\", AT15, INDEX('TAB input'!AU$446:AU$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E7)=\"\", AU15, INDEX('TAB input'!AV$446:AV$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E7)=\"\", AV15, INDEX('TAB input'!AW$446:AW$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E7)=\"\", AW15, INDEX('TAB input'!AX$446:AX$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E7)=\"\", AX15, INDEX('TAB input'!AY$446:AY$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E7)=\"\", AY15, INDEX('TAB input'!AZ$446:AZ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E7)=\"\", AZ15, INDEX('TAB input'!BA$446:BA$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E7)=\"\", BA15, INDEX('TAB input'!BB$446:BB$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E7)=\"\", BB15, INDEX('TAB input'!BC$446:BC$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E7)=\"\", BC15, INDEX('TAB input'!BD$446:BD$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E7)=\"\", BD15, INDEX('TAB input'!BE$446:BE$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E7)=\"\", BE15, INDEX('TAB input'!BF$446:BF$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E7)=\"\", BF15, INDEX('TAB input'!BG$446:BG$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E7)=\"\", BG15, INDEX('TAB input'!BH$446:BH$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E7)=\"\", BH15, INDEX('TAB input'!BI$446:BI$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E7)=\"\", BI15, INDEX('TAB input'!BJ$446:BJ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E7)=\"\", BJ15, INDEX('TAB input'!BK$446:BK$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E7)=\"\", BK15, INDEX('TAB input'!BL$446:BL$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E7)=\"\", BL15, INDEX('TAB input'!BM$446:BM$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E7)=\"\", BM15, INDEX('TAB input'!BN$446:BN$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E7)=\"\", BN15, INDEX('TAB input'!BO$446:BO$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E7)=\"\", BO15, INDEX('TAB input'!BP$446:BP$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E7)=\"\", BP15, INDEX('TAB input'!BQ$446:BQ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E7)=\"\", BQ15, INDEX('TAB input'!BR$446:BR$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E7)=\"\", BR15, INDEX('TAB input'!BS$446:BS$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E7)=\"\", BS15, INDEX('TAB input'!BT$446:BT$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E7)=\"\", BT15, INDEX('TAB input'!BU$446:BU$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E7)=\"\", BU15, INDEX('TAB input'!BV$446:BV$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E7)=\"\", BV15, INDEX('TAB input'!BW$446:BW$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E7)=\"\", BW15, INDEX('TAB input'!BX$446:BX$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E7)=\"\", BX15, INDEX('TAB input'!BY$446:BY$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E7)=\"\", BY15, INDEX('TAB input'!BZ$446:BZ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E7)=\"\", BZ15, INDEX('TAB input'!CA$446:CA$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E7)=\"\", CA15, INDEX('TAB input'!CB$446:CB$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E7)=\"\", CB15, INDEX('TAB input'!CC$446:CC$495, $E7))","v":"DV"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>H$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:G18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>G$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:G18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:G18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>I$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:H18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>H$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:H18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:H18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>J$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:I18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>I$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:I18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:I18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>K$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:J18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>J$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:J18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:J18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>L$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:K18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>K$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:K18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:K18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>M$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:L18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>L$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:L18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:L18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>N$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:M18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>M$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:M18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:M18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>O$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:N18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>N$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:N18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:N18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>P$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:O18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>O$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:O18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:O18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>Q$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:P18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>P$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:P18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:P18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>R$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Q18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>Q$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:Q18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Q18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>S$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:R18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>R$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:R18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:R18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>T$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:S18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>S$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:S18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:S18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>U$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:T18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>T$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:T18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:T18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>V$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:U18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>U$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:U18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:U18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>W$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:V18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>V$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:V18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:V18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>X$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:W18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>W$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:W18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:W18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>Y$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:X18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>X$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:X18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:X18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>Z$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Y18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>Y$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:Y18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Y18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AA$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Z18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>Z$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:Z18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Z18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AB$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AA18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AA$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AA18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AA18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AC$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AB18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AB$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AB18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AB18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AD$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AC18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AC$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AC18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AC18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AE$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AD18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AD$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AD18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AD18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AF$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AE18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AE$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AE18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AE18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AG$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AF18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AF$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AF18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AF18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AH$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AG18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AG$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AG18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AG18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AI$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AH18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AH$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AH18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AH18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AJ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AI18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AI$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AI18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AI18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AK$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AJ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AJ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AJ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AJ18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AL$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AK18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AK$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AK18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AK18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AM$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AL18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AL$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AL18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AL18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AN$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AM18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AM$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AM18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AM18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AO$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AN18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AN$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AN18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AN18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AP$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AO18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AO$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AO18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AO18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AQ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AP18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AP$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AP18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AP18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AR$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AQ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AQ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AQ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AQ18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AS$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AR18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AR$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AR18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AR18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AT$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AS18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AS$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AS18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AS18))))","v":7.0389781737599744E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AU$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AT18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AT$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AT18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AT18))))","v":4.9092325516651325E-2},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AV$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AU18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AU$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AU18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AU18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AW$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AV18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AV$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AV18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AV18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AX$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AW18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AW$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AW18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AW18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AY$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AX18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AX$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AX18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AX18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AZ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AY18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AY$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AY18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AY18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BA$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AZ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AZ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AZ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AZ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BB$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BA18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BA$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BA18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BA18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BC$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BB18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BB$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BB18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BB18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BD$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BC18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BC$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BC18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BC18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BE$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BD18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BD$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BD18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BD18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BF$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BE18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BE$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BE18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BE18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BG$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BF18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BF$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BF18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BF18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BH$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BG18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BG$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BG18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BG18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BI$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BH18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BH$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BH18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BH18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BJ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BI18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BI$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BI18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BI18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BK$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BJ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BJ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BJ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BJ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BL$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BK18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BK$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BK18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BK18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BM$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BL18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BL$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BL18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BL18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BN$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BM18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BM$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BM18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BM18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BO$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BN18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BN$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BN18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BN18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BP$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BO18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BO$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BO18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BO18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BQ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BP18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BP$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BP18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BP18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BR$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BQ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BQ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BQ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BQ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BS$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BR18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BR$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BR18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BR18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BT$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BS18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BS$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BS18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BS18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BU$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BT18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BT$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BT18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BT18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BV$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BU18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BU$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BU18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BU18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BW$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BV18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BV$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BV18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BV18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BX$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BW18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BW$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BW18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BW18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BY$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BX18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BX$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BX18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BX18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BZ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BY18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BY$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BY18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BY18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CA$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BZ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BZ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BZ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BZ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CB$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CA18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CA$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CA18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CA18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CC$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CB18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CB$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CB18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CB18))))","v":0}]
[null,null,null,null,{"$f":"E18+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E19)","v":"Depreciation of net capex 2011-12"},null,null,{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>I$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:H19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>H$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:H19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:H19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>J$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:I19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>I$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:I19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:I19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>K$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:J19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>J$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:J19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:J19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>L$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:K19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>K$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:K19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:K19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>M$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:L19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>L$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:L19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:L19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>N$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:M19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>M$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:M19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:M19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>O$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:N19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>N$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:N19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:N19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>P$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:O19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>O$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:O19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:O19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>Q$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:P19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>P$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:P19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:P19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>R$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Q19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>Q$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:Q19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Q19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>S$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:R19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>R$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:R19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:R19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>T$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:S19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>S$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:S19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:S19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>U$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:T19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>T$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:T19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:T19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>V$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:U19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>U$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:U19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:U19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>W$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:V19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>V$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:V19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:V19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>X$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:W19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>W$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:W19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:W19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>Y$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:X19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>X$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:X19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:X19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>Z$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Y19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>Y$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:Y19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Y19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AA$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Z19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>Z$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:Z19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Z19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AB$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AA19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AA$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AA19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AA19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AC$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AB19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AB$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AB19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AB19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AD$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AC19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AC$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AC19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AC19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AE$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AD19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AD$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AD19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AD19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AF$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AE19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AE$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AE19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AE19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AG$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AF19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AF$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AF19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AF19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AH$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AG19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AG$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AG19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AG19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AI$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AH19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AH$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AH19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AH19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AJ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AI19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AI$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AI19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AI19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AK$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AJ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AJ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AJ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AJ19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AL$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AK19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AK$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AK19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AK19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AM$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AL19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AL$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AL19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AL19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AN$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AM19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AM$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AM19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AM19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AO$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AN19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AN$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AN19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AN19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AP$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AO19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AO$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AO19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AO19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AQ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AP19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AP$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AP19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AP19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AR$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AQ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AQ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AQ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AQ19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AS$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AR19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AR$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AR19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AR19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AT$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AS19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AS$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AS19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AS19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AU$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AT19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AT$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AT19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AT19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AV$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AU19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AU$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AU19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AU19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AW$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AV19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AV$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AV19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AV19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AX$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AW19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AW$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AW19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AW19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AY$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AX19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AX$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AX19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AX19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AZ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AY19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AY$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AY19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AY19))))","v":1.9610789826857756E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BA$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AZ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AZ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AZ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AZ19))))","v":1.0766896888252608E-2},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BB$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BA19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BA$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BA19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BA19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BC$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BB19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BB$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BB19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BB19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BD$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BC19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BC$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BC19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BC19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BE$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BD19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BD$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BD19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BD19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BF$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BE19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BE$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BE19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BE19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BG$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BF19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BF$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BF19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BF19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BH$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BG19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BG$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BG19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BG19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BI$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BH19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BH$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BH19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BH19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BJ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BI19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BI$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BI19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BI19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BK$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BJ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BJ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BJ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BJ19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BL$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BK19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BK$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BK19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BK19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BM$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BL19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BL$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BL19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BL19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BN$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BM19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BM$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BM19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BM19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BO$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BN19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BN$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BN19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BN19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BP$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BO19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BO$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BO19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BO19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BQ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BP19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BP$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BP19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BP19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BR$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BQ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BQ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BQ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BQ19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BS$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BR19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BR$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BR19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BR19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BT$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BS19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BS$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BS19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BS19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BU$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BT19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BT$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BT19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BT19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BV$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BU19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BU$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BU19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BU19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BW$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BV19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BV$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BV19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BV19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BX$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BW19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BW$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BW19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BW19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BY$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BX19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BX$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BX19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BX19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>BZ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BY19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BY$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BY19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BY19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CA$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BZ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>BZ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:BZ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:BZ19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CB$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CA19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CA$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CA19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CA19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CC$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CB19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CB$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CB19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CB19))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E20)","v":"Depreciation of net capex 2012-13"},null,null,null,{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>J$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:I20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>I$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:I20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:I20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>K$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:J20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>J$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:J20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:J20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>L$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:K20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>K$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:K20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:K20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>M$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:L20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>L$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:L20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:L20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>N$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:M20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>M$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:M20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:M20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>O$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:N20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>N$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:N20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:N20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>P$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:O20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>O$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:O20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:O20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>Q$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:P20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>P$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:P20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:P20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>R$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Q20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>Q$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:Q20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Q20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>S$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:R20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>R$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:R20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:R20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>T$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:S20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>S$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:S20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:S20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>U$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:T20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>T$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:T20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:T20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>V$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:U20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>U$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:U20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:U20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>W$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:V20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>V$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:V20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:V20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>X$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:W20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>W$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:W20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:W20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>Y$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:X20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>X$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:X20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:X20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>Z$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Y20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>Y$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:Y20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Y20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AA$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Z20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>Z$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:Z20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Z20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AB$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AA20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AA$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AA20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AA20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AC$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AB20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AB$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AB20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AB20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AD$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AC20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AC$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AC20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AC20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AE$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AD20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AD$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AD20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AD20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AF$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AE20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AE$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AE20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AE20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AG$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AF20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AF$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AF20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AF20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AH$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AG20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AG$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AG20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AG20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AI$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AH20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AH$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AH20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AH20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AJ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AI20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AI$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AI20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AI20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AK$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AJ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AJ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AJ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AJ20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AL$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AK20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AK$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AK20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AK20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AM$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AL20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AL$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AL20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AL20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AN$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AM20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AM$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AM20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AM20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AO$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AN20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AN$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AN20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AN20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AP$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AO20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AO$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AO20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AO20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AQ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AP20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AP$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AP20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AP20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AR$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AQ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AQ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AQ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AQ20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AS$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AR20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AR$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AR20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AR20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AT$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AS20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AS$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AS20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AS20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AU$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AT20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AT$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AT20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AT20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AV$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AU20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AU$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AU20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AU20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AW$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AV20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AV$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AV20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AV20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AX$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AW20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AW$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AW20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AW20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AY$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AX20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AX$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AX20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AX20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AZ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AY20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AY$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AY20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AY20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BA$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AZ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AZ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AZ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AZ20))))","v":3.2114101481586901E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BB$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BA20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BA$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BA20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BA20))))","v":1.7631580490326204E-2},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BC$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BB20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BB$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BB20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BB20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BD$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BC20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BC$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BC20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BC20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BE$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BD20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BD$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BD20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BD20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BF$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BE20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BE$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BE20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BE20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BG$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BF20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BF$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BF20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BF20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BH$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BG20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BG$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BG20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BG20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BI$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BH20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BH$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BH20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BH20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BJ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BI20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BI$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BI20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BI20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BK$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BJ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BJ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BJ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BJ20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BL$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BK20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BK$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BK20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BK20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BM$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BL20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BL$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BL20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BL20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BN$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BM20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BM$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BM20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BM20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BO$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BN20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BN$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BN20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BN20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BP$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BO20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BO$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BO20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BO20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BQ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BP20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BP$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BP20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BP20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BR$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BQ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BQ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BQ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BQ20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BS$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BR20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BR$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BR20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BR20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BT$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BS20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BS$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BS20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BS20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BU$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BT20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BT$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BT20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BT20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BV$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BU20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BU$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BU20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BU20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BW$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BV20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BV$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BV20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BV20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BX$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BW20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BW$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BW20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BW20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BY$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BX20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BX$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BX20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BX20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>BZ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BY20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BY$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BY20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BY20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CA$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BZ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>BZ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:BZ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:BZ20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CB$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CA20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CA$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CA20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CA20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CC$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CB20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CB$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CB20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CB20))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E21)","v":"Depreciation of net capex 2013-14"},null,null,null,null,{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>K$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:J21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>J$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:J21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:J21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>L$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:K21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>K$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:K21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:K21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>M$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:L21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>L$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:L21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:L21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>N$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:M21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>M$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:M21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:M21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>O$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:N21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>N$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:N21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:N21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>P$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:O21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>O$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:O21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:O21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>Q$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:P21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>P$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:P21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:P21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>R$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Q21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>Q$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:Q21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Q21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>S$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:R21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>R$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:R21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:R21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>T$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:S21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>S$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:S21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:S21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>U$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:T21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>T$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:T21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:T21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>V$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:U21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>U$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:U21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:U21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>W$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:V21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>V$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:V21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:V21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>X$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:W21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>W$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:W21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:W21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>Y$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:X21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>X$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:X21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:X21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>Z$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Y21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>Y$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:Y21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Y21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AA$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Z21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>Z$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:Z21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Z21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AB$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AA21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AA$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AA21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AA21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AC$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AB21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AB$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AB21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AB21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AD$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AC21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AC$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AC21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AC21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AE$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AD21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AD$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AD21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AD21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AF$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AE21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AE$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AE21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AE21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AG$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AF21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AF$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AF21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AF21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AH$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AG21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AG$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AG21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AG21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AI$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AH21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AH$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AH21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AH21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AJ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AI21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AI$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AI21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AI21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AK$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AJ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AJ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AJ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AJ21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AL$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AK21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AK$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AK21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AK21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AM$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AL21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AL$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AL21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AL21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AN$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AM21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AM$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AM21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AM21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AO$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AN21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AN$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AN21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AN21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AP$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AO21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AO$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AO21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AO21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AQ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AP21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AP$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AP21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AP21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AR$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AQ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AQ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AQ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AQ21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AS$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AR21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AR$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AR21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AR21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AT$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AS21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AS$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AS21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AS21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AU$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AT21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AT$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AT21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AT21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AV$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AU21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AU$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AU21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AU21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AW$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AV21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AV$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AV21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AV21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AX$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AW21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AW$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AW21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AW21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AY$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AX21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AX$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AX21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AX21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AZ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AY21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AY$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AY21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AY21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BA$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AZ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AZ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AZ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AZ21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BB$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BA21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BA$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BA21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BA21))))","v":1.7287154873373862E-2},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BC$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BB21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BB$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BB21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BB21))))","v":9.4911533730250852E-3},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BD$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BC21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BC$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BC21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BC21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BE$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BD21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BD$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BD21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BD21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BF$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BE21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BE$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BE21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BE21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BG$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BF21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BF$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BF21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BF21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BH$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BG21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BG$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BG21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BG21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BI$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BH21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BH$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BH21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BH21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BJ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BI21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BI$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BI21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BI21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BK$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BJ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BJ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BJ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BJ21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BL$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BK21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BK$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BK21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BK21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BM$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BL21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BL$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BL21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BL21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BN$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BM21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BM$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BM21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BM21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BO$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BN21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BN$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BN21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BN21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BP$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BO21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BO$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BO21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BO21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BQ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BP21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BP$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BP21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BP21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BR$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BQ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BQ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BQ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BQ21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BS$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BR21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BR$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BR21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BR21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BT$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BS21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BS$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BS21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BS21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BU$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BT21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BT$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BT21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BT21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BV$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BU21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BU$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BU21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BU21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BW$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BV21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BV$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BV21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BV21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BX$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BW21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BW$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BW21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BW21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BY$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BX21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BX$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BX21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BX21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>BZ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BY21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BY$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BY21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BY21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CA$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BZ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>BZ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:BZ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:BZ21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CB$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CA21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CA$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CA21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CA21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CC$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CB21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CB$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CB21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CB21))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E22)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>L$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:K22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>K$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:K22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:K22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>M$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:L22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>L$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:L22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:L22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>N$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:M22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>M$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:M22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:M22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>O$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:N22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>N$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:N22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:N22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>P$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:O22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>O$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:O22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:O22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>Q$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:P22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>P$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:P22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:P22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>R$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Q22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>Q$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:Q22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Q22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>S$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:R22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>R$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:R22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:R22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>T$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:S22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>S$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:S22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:S22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>U$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:T22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>T$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:T22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:T22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>V$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:U22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>U$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:U22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:U22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>W$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:V22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>V$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:V22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:V22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>X$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:W22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>W$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:W22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:W22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>Y$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:X22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>X$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:X22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:X22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>Z$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Y22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>Y$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:Y22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Y22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AA$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Z22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>Z$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:Z22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Z22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AB$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AA22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AA$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AA22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AA22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AC$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AB22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AB$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AB22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AB22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AD$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AC22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AC$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AC22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AC22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AE$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AD22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AD$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AD22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AD22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AF$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AE22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AE$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AE22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AE22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AG$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AF22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AF$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AF22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AF22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AH$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AG22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AG$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AG22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AG22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AI$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AH22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AH$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AH22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AH22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AJ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AI22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AI$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AI22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AI22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AK$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AJ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AJ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AJ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AJ22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AL$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AK22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AK$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AK22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AK22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AM$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AL22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AL$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AL22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AL22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AN$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AM22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AM$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AM22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AM22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AO$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AN22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AN$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AN22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AN22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AP$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AO22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AO$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AO22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AO22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AQ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AP22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AP$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AP22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AP22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AR$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AQ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AQ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AQ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AQ22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AS$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AR22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AR$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AR22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AR22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AT$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AS22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AS$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AS22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AS22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AU$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AT22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AT$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AT22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AT22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AV$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AU22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AU$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AU22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AU22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AW$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AV22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AV$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AV22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AV22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AX$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AW22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AW$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AW22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AW22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AY$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AX22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AX$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AX22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AX22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AZ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AY22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AY$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AY22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AY22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BA$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AZ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AZ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AZ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AZ22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BB$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BA22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BA$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BA22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BA22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BC$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BB22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BB$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BB22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BB22))))","v":7.3851216438998654E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BD$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BC22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BC$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BC22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BC22))))","v":4.0546476684056865E-3},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BE$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BD22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BD$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BD22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BD22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BF$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BE22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BE$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BE22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BE22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BG$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BF22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BF$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BF22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BF22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BH$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BG22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BG$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BG22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BG22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BI$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BH22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BH$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BH22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BH22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BJ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BI22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BI$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BI22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BI22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BK$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BJ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BJ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BJ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BJ22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BL$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BK22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BK$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BK22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BK22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BM$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BL22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BL$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BL22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BL22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BN$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BM22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BM$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BM22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BM22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BO$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BN22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BN$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BN22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BN22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BP$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BO22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BO$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BO22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BO22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BQ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BP22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BP$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BP22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BP22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BR$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BQ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BQ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BQ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BQ22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BS$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BR22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BR$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BR22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BR22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BT$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BS22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BS$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BS22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BS22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BU$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BT22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BT$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BT22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BT22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BV$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BU22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BU$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BU22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BU22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BW$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BV22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BV$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BV22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BV22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BX$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BW22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BW$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BW22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BW22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BY$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BX22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BX$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BX22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BX22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>BZ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BY22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BY$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BY22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BY22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CA$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BZ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>BZ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:BZ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:BZ22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CB$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CA22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CA$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CA22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CA22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CC$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CB22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CB$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CB22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CB22))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E23)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>M$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:L23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>L$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:L23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:L23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>N$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:M23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>M$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:M23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:M23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>O$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:N23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>N$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:N23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:N23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>P$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:O23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>O$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:O23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:O23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>Q$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:P23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>P$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:P23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:P23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>R$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Q23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>Q$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:Q23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Q23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>S$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:R23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>R$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:R23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:R23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>T$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:S23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>S$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:S23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:S23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>U$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:T23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>T$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:T23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:T23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>V$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:U23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>U$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:U23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:U23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>W$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:V23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>V$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:V23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:V23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>X$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:W23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>W$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:W23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:W23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>Y$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:X23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>X$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:X23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:X23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>Z$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Y23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>Y$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:Y23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Y23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AA$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Z23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>Z$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:Z23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Z23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AB$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AA23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AA$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AA23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AA23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AC$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AB23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AB$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AB23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AB23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AD$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AC23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AC$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AC23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AC23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AE$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AD23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AD$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AD23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AD23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AF$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AE23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AE$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AE23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AE23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AG$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AF23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AF$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AF23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AF23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AH$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AG23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AG$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AG23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AG23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AI$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AH23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AH$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AH23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AH23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AJ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AI23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AI$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AI23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AI23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AK$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AJ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AJ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AJ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AJ23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AL$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AK23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AK$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AK23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AK23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AM$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AL23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AL$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AL23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AL23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AN$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AM23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AM$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AM23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AM23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AO$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AN23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AN$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AN23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AN23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AP$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AO23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AO$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AO23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AO23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AQ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AP23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AP$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AP23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AP23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AR$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AQ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AQ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AQ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AQ23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AS$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AR23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AR$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AR23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AR23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AT$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AS23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AS$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AS23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AS23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AU$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AT23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AT$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AT23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AT23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AV$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AU23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AU$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AU23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AU23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AW$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AV23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AV$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AV23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AV23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AX$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AW23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AW$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AW23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AW23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AY$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AX23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AX$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AX23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AX23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AZ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AY23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AY$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AY23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AY23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BA$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AZ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AZ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AZ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AZ23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BB$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BA23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BA$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BA23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BA23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BC$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BB23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BB$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BB23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BB23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BD$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BC23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BC$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BC23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BC23))))","v":7.7214385234841776E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BE$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BD23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BD$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BD23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BD23))))","v":4.23929546669638E-3},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BF$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BE23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BE$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BE23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BE23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BG$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BF23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BF$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BF23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BF23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BH$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BG23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BG$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BG23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BG23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BI$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BH23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BH$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BH23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BH23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BJ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BI23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BI$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BI23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BI23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BK$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BJ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BJ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BJ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BJ23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BL$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BK23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BK$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BK23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BK23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BM$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BL23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BL$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BL23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BL23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BN$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BM23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BM$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BM23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BM23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BO$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BN23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BN$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BN23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BN23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BP$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BO23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BO$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BO23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BO23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BQ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BP23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BP$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BP23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BP23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BR$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BQ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BQ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BQ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BQ23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BS$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BR23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BR$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BR23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BR23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BT$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BS23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BS$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BS23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BS23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BU$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BT23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BT$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BT23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BT23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BV$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BU23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BU$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BU23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BU23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BW$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BV23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BV$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BV23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BV23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BX$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BW23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BW$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BW23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BW23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BY$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BX23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BX$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BX23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BX23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>BZ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BY23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BY$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BY23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BY23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CA$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BZ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>BZ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:BZ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:BZ23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CB$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CA23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CA$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CA23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CA23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CC$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CB23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CB$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CB23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CB23))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E24)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>N$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:M24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>M$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:M24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:M24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>O$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:N24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>N$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:N24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:N24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>P$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:O24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>O$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:O24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:O24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>Q$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:P24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>P$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:P24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:P24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>R$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Q24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>Q$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:Q24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Q24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>S$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:R24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>R$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:R24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:R24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>T$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:S24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>S$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:S24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:S24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>U$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:T24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>T$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:T24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:T24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>V$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:U24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>U$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:U24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:U24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>W$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:V24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>V$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:V24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:V24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>X$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:W24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>W$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:W24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:W24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>Y$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:X24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>X$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:X24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:X24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>Z$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Y24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>Y$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:Y24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Y24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AA$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Z24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>Z$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:Z24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:Z24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AB$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AA24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AA$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AA24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AA24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AC$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AB24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AB$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AB24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AB24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AD$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AC24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AC$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AC24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AC24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AE$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AD24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AD$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AD24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AD24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AF$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AE24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AE$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AE24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AE24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AG$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AF24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AF$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AF24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AF24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AH$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AG24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AG$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AG24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AG24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AI$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AH24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AH$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AH24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AH24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AJ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AI24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AI$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AI24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AI24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AK$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AJ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AJ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AJ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AJ24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AL$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AK24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AK$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AK24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AK24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AM$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AL24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AL$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AL24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AL24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AN$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AM24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AM$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AM24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AM24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AO$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AN24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AN$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AN24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AN24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AP$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AO24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AO$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AO24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AO24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AQ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AP24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AP$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AP24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AP24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AR$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AQ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AQ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AQ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AQ24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AS$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AR24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AR$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AR24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AR24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AT$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AS24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AS$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AS24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AS24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AU$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AT24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AT$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AT24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AT24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AV$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AU24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AU$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AU24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AU24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AW$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AV24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AV$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AV24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AV24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AX$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AW24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AW$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AW24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AW24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AY$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AX24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AX$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AX24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AX24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>AZ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AY24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AY$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AY24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AY24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BA$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AZ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>AZ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:AZ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:AZ24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BB$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BA24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BA$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BA24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BA24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BC$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BB24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BB$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BB24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BB24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BD$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BC24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BC$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BC24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BC24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BE$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BD24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BD$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BD24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BD24))))","v":5.2823088932336211E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BF$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BE24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BE$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BE24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BE24))))","v":2.9001419977207898E-3},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BG$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BF24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BF$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BF24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BF24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BH$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BG24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BG$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BG24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BG24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BI$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BH24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BH$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BH24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BH24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BJ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BI24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BI$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BI24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BI24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BK$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BJ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BJ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BJ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BJ24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BL$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BK24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BK$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BK24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BK24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BM$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BL24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BL$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BL24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BL24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BN$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BM24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BM$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BM24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BM24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BO$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BN24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BN$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BN24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BN24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BP$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BO24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BO$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BO24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BO24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BQ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BP24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BP$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BP24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BP24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BR$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BQ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BQ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BQ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BQ24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BS$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BR24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BR$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BR24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BR24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BT$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BS24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BS$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BS24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BS24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BU$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BT24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BT$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BT24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BT24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BV$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BU24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BU$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BU24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BU24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BW$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BV24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BV$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BV24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BV24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BX$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BW24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BW$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BW24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BW24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BY$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BX24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BX$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BX24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BX24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>BZ$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BY24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BY$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BY24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BY24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CA$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BZ24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>BZ$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:BZ24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:BZ24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CB$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CA24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CA$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CA24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CA24))))","v":0},{"$f":"IF(OFFSET($G14, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G21, -$E24, $E24)=\"SL\",\nIF(OFFSET($G14,-$E24,$E24)+$E24>CC$5,IFERROR((OFFSET($G13,-$E24,$E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CB24)),\nIF(OFFSET($G15,-$E24,$E24)+$E24>CB$5,IFERROR(((OFFSET($G13,-$E24,$E24)-SUM($G24:CB24))*OFFSET($G20, -$E24, $E24)/(OFFSET($G14,-$E24,$E24))),0),OFFSET($G13,-$E24,$E24)-SUM($G24:CB24))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E25)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>O$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:N25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>N$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:N25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:N25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>P$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:O25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>O$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:O25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:O25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>Q$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:P25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>P$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:P25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:P25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>R$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Q25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>Q$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:Q25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Q25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>S$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:R25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>R$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:R25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:R25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>T$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:S25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>S$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:S25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:S25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>U$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:T25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>T$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:T25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:T25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>V$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:U25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>U$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:U25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:U25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>W$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:V25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>V$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:V25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:V25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>X$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:W25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>W$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:W25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:W25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>Y$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:X25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>X$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:X25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:X25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>Z$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Y25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>Y$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:Y25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Y25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AA$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Z25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>Z$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:Z25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:Z25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AB$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AA25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AA$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AA25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AA25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AC$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AB25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AB$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AB25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AB25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AD$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AC25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AC$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AC25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AC25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AE$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AD25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AD$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AD25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AD25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AF$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AE25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AE$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AE25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AE25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AG$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AF25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AF$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AF25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AF25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AH$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AG25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AG$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AG25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AG25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AI$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AH25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AH$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AH25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AH25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AJ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AI25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AI$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AI25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AI25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AK$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AJ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AJ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AJ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AJ25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AL$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AK25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AK$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AK25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AK25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AM$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AL25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AL$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AL25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AL25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AN$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AM25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AM$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AM25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AM25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AO$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AN25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AN$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AN25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AN25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AP$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AO25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AO$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AO25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AO25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AQ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AP25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AP$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AP25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AP25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AR$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AQ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AQ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AQ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AQ25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AS$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AR25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AR$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AR25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AR25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AT$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AS25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AS$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AS25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AS25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AU$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AT25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AT$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AT25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AT25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AV$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AU25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AU$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AU25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AU25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AW$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AV25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AV$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AV25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AV25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AX$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AW25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AW$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AW25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AW25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AY$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AX25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AX$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AX25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AX25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>AZ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AY25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AY$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AY25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AY25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BA$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AZ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>AZ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:AZ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:AZ25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BB$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BA25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BA$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BA25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BA25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BC$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BB25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BB$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BB25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BB25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BD$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BC25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BC$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BC25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BC25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BE$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BD25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BD$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BD25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BD25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BF$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BE25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BE$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BE25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BE25))))","v":7.352075263048442E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BG$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BF25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BF$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BF25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BF25))))","v":4.0365042392889738E-3},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BH$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BG25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BG$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BG25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BG25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BI$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BH25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BH$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BH25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BH25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BJ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BI25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BI$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BI25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BI25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BK$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BJ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BJ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BJ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BJ25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BL$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BK25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BK$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BK25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BK25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BM$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BL25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BL$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BL25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BL25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BN$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BM25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BM$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BM25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BM25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BO$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BN25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BN$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BN25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BN25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BP$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BO25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BO$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BO25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BO25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BQ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BP25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BP$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BP25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BP25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BR$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BQ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BQ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BQ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BQ25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BS$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BR25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BR$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BR25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BR25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BT$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BS25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BS$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BS25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BS25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BU$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BT25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BT$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BT25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BT25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BV$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BU25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BU$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BU25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BU25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BW$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BV25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BV$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BV25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BV25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BX$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BW25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BW$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BW25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BW25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BY$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BX25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BX$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BX25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BX25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>BZ$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BY25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BY$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BY25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BY25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CA$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BZ25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>BZ$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:BZ25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:BZ25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CB$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CA25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CA$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CA25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CA25))))","v":0},{"$f":"IF(OFFSET($G15, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G22, -$E25, $E25)=\"SL\",\nIF(OFFSET($G15,-$E25,$E25)+$E25>CC$5,IFERROR((OFFSET($G14,-$E25,$E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CB25)),\nIF(OFFSET($G16,-$E25,$E25)+$E25>CB$5,IFERROR(((OFFSET($G14,-$E25,$E25)-SUM($G25:CB25))*OFFSET($G21, -$E25, $E25)/(OFFSET($G15,-$E25,$E25))),0),OFFSET($G14,-$E25,$E25)-SUM($G25:CB25))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E26)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>P$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:O26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>O$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:O26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:O26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>Q$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:P26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>P$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:P26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:P26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>R$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Q26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>Q$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:Q26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Q26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>S$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:R26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>R$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:R26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:R26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>T$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:S26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>S$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:S26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:S26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>U$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:T26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>T$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:T26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:T26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>V$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:U26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>U$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:U26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:U26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>W$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:V26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>V$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:V26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:V26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>X$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:W26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>W$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:W26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:W26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>Y$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:X26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>X$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:X26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:X26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>Z$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Y26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>Y$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:Y26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Y26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AA$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Z26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>Z$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:Z26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:Z26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AB$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AA26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AA$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AA26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AA26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AC$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AB26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AB$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AB26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AB26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AD$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AC26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AC$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AC26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AC26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AE$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AD26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AD$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AD26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AD26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AF$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AE26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AE$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AE26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AE26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AG$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AF26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AF$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AF26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AF26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AH$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AG26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AG$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AG26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AG26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AI$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AH26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AH$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AH26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AH26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AJ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AI26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AI$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AI26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AI26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AK$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AJ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AJ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AJ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AJ26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AL$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AK26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AK$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AK26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AK26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AM$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AL26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AL$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AL26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AL26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AN$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AM26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AM$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AM26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AM26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AO$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AN26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AN$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AN26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AN26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AP$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AO26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AO$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AO26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AO26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AQ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AP26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AP$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AP26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AP26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AR$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AQ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AQ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AQ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AQ26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AS$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AR26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AR$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AR26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AR26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AT$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AS26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AS$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AS26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AS26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AU$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AT26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AT$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AT26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AT26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AV$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AU26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AU$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AU26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AU26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AW$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AV26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AV$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AV26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AV26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AX$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AW26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AW$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AW26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AW26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AY$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AX26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AX$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AX26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AX26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>AZ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AY26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AY$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AY26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AY26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BA$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AZ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>AZ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:AZ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:AZ26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BB$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BA26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BA$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BA26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BA26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BC$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BB26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BB$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BB26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BB26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BD$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BC26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BC$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BC26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BC26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BE$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BD26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BD$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BD26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BD26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BF$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BE26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BE$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BE26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BE26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BG$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BF26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BF$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BF26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BF26))))","v":6.2092639465256855E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BH$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BG26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BG$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BG26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BG26))))","v":3.4090674192337467E-3},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BI$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BH26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BH$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BH26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BH26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BJ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BI26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BI$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BI26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BI26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BK$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BJ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BJ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BJ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BJ26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BL$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BK26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BK$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BK26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BK26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BM$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BL26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BL$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BL26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BL26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BN$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BM26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BM$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BM26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BM26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BO$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BN26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BN$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BN26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BN26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BP$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BO26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BO$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BO26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BO26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BQ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BP26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BP$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BP26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BP26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BR$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BQ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BQ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BQ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BQ26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BS$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BR26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BR$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BR26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BR26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BT$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BS26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BS$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BS26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BS26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BU$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BT26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BT$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BT26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BT26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BV$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BU26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BU$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BU26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BU26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BW$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BV26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BV$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BV26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BV26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BX$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BW26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BW$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BW26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BW26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BY$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BX26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BX$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BX26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BX26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>BZ$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BY26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BY$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BY26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BY26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CA$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BZ26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>BZ$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:BZ26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:BZ26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CB$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CA26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CA$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CA26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CA26))))","v":0},{"$f":"IF(OFFSET($G16, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G23, -$E26, $E26)=\"SL\",\nIF(OFFSET($G16,-$E26,$E26)+$E26>CC$5,IFERROR((OFFSET($G15,-$E26,$E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CB26)),\nIF(OFFSET($G17,-$E26,$E26)+$E26>CB$5,IFERROR(((OFFSET($G15,-$E26,$E26)-SUM($G26:CB26))*OFFSET($G22, -$E26, $E26)/(OFFSET($G16,-$E26,$E26))),0),OFFSET($G15,-$E26,$E26)-SUM($G26:CB26))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E27)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>Q$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:P27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>P$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:P27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:P27))))","v":1.8864143676624145E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>R$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Q27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>Q$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:Q27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Q27))))","v":1.8017250085378713E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>S$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:R27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>R$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:R27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:R27))))","v":1.7208377236934413E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>T$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:S27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>S$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:S27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:S27))))","v":1.6435818214509623E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>U$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:T27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>T$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:T27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:T27))))","v":1.5697942732253216E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>V$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:U27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>U$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:U27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:U27))))","v":1.4993193694948269E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>W$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:V27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>V$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:V27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:V27))))","v":1.4320083912165623E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>X$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:W27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>W$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:W27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:W27))))","v":1.3677192959933424E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>Y$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:X27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>X$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:X27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:X27))))","v":1.3063164183299994E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>Z$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Y27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>Y$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:Y27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Y27))))","v":1.2476701833464698E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AA$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Z27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>Z$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:Z27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:Z27))))","v":1.1916568333435488E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AB$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AA27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AA$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AA27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AA27))))","v":1.1381581666442986E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AC$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AB27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AB$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AB27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AB27))))","v":1.0870612881600059E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AD$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AC27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AC$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AC27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AC27))))","v":1.0382583711543152E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AE$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AD27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AD$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AD27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AD27))))","v":9.916464297028138E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AF$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AE27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AE$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AE27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AE27))))","v":9.4712710136789415E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AG$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AF27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AF$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AF27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AF27))))","v":9.0460643963028824E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AH$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AG27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AG$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AG27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AG27))))","v":8.6399471563925589E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AI$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AH27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AH$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AH27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AH27))))","v":8.2520622886307002E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AJ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AI27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AI$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AI27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AI27))))","v":7.8815912624022721E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AK$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AJ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AJ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AJ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AJ27))))","v":7.5277522944974737E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AL$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AK27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AK$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AK27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AK27))))","v":7.1897986993606335E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AM$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AL27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AL$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AL27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AL27))))","v":6.8670173134036038E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AN$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AM27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AM$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AM27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AM27))))","v":6.5587269900586062E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AO$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AN27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AN$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AN27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AN27))))","v":6.2642771623947031E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AP$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AO27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AO$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AO27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AO27))))","v":5.983046470264681E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AQ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AP27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AP$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AP27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AP27))))","v":5.7144414490852852E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AR$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AQ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AQ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AQ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AQ27))))","v":5.4578952774838371E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AS$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AR27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AR$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AR27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AR27))))","v":5.2128665811684268E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AT$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AS27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AS$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AS27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AS27))))","v":4.9788382904976114E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AU$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AT27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AT$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AT27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AT27))))","v":4.7553165493387584E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AV$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AU27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AU$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AU27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AU27))))","v":4.5418296729125155E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AW$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AV27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AV$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AV27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AV27))))","v":4.3379271524241706E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AX$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AW27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AW$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AW27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AW27))))","v":4.1431787043814446E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AY$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AX27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AX$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AX27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AX27))))","v":3.9571733625925537E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>AZ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AY27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AY$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AY27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AY27))))","v":3.7795186109284428E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BA$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AZ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>AZ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:AZ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:AZ27))))","v":3.6098395550190803E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BB$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BA27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BA$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BA27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BA27))))","v":3.4477781311359353E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BC$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BB27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BB$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BB27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BB27))))","v":3.2929923505911531E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BD$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BC27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BC$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BC27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BC27))))","v":3.1451555780589494E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BE$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BD27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BD$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BD27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BD27))))","v":3.0039558422963021E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BF$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BE27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BE$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BE27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BE27))))","v":2.8690951778083886E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BG$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BF27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BF$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BF27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BF27))))","v":2.7402889960695355E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BH$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BG27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BG$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BG27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BG27))))","v":2.6172654849727951E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BI$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BH27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BH$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BH27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BH27))))","v":2.4997650352408507E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BJ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BI27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BI$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BI27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BI27))))","v":2.3875396925878336E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BK$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BJ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BJ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BJ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BJ27))))","v":2.2803526344759776E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BL$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BK27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BK$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BK27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BK27))))","v":2.1779776703629533E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BM$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BL27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BL$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BL27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BL27))))","v":2.0801987643852765E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BN$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BM27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BM$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BM27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BM27))))","v":1.9868095794705327E-3},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BO$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BN27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BN$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BN27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BN27))))","v":4.2268409438196652E-2},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BP$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BO27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BO$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BO27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BO27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BQ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BP27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BP$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BP27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BP27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BR$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BQ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BQ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BQ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BQ27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BS$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BR27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BR$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BR27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BR27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BT$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BS27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BS$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BS27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BS27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BU$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BT27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BT$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BT27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BT27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BV$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BU27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BU$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BU27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BU27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BW$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BV27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BV$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BV27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BV27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BX$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BW27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BW$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BW27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BW27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BY$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BX27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BX$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BX27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BX27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>BZ$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BY27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BY$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BY27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BY27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CA$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BZ27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>BZ$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:BZ27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:BZ27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CB$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CA27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CA$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CA27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CA27))))","v":0},{"$f":"IF(OFFSET($G17, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G24, -$E27, $E27)=\"SL\",\nIF(OFFSET($G17,-$E27,$E27)+$E27>CC$5,IFERROR((OFFSET($G16,-$E27,$E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CB27)),\nIF(OFFSET($G18,-$E27,$E27)+$E27>CB$5,IFERROR(((OFFSET($G16,-$E27,$E27)-SUM($G27:CB27))*OFFSET($G23, -$E27, $E27)/(OFFSET($G17,-$E27,$E27))),0),OFFSET($G16,-$E27,$E27)-SUM($G27:CB27))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E28)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>R$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Q28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>Q$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:Q28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Q28))))","v":2.2934948924843976E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>S$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:R28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>R$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:R28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:R28))))","v":2.1905299151551552E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>T$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:S28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>S$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:S28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:S28))))","v":2.0921874842249277E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>U$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:T28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>T$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:T28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:T28))))","v":1.9982600734477485E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>V$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:U28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>U$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:U28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:U28))))","v":1.9085494733349227E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>W$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:V28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>V$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:V28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:V28))))","v":1.8228663728851999E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>X$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:W28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>W$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:W28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:W28))))","v":1.7410299600929095E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>Y$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:X28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>X$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:X28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:X28))))","v":1.6628675403910234E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>Z$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Y28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>Y$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:Y28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Y28))))","v":1.5882141722239701E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AA$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Z28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>Z$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:Z28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:Z28))))","v":1.5169123189811751E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AB$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AA28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AA$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AA28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AA28))))","v":1.4488115165568213E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AC$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AB28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AB$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AB28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AB28))))","v":1.3837680558342976E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AD$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AC28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AC$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AC28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AC28))))","v":1.3216446794253059E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AE$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AD28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AD$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AD28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AD28))))","v":1.2623102920236712E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AF$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AE28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AE$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AE28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AE28))))","v":1.2056396837626281E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AG$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AF28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AF$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AF28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AF28))))","v":1.1515132659918076E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AH$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AG28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AG$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AG28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AG28))))","v":1.0998168189163429E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AI$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AH28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AH$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AH28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AH28))))","v":1.0504412505655576E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AJ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AI28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AI$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AI28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AI28))))","v":1.0032823665825974E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AK$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AJ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AJ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AJ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AJ28))))","v":9.5824065034921004E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AL$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AK28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AK$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AK28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AK28))))","v":9.1522105298168024E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AM$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AL28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AL$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AL28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AL28))))","v":8.7413279275476343E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AN$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AM28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AM$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AM28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AM28))))","v":8.3488916353035101E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AO$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AN28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AN$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AN28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AN28))))","v":7.9740735178660972E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AP$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AO28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AO$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AO28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AO28))))","v":7.6160826186147806E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AQ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AP28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AP$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AP28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AP28))))","v":7.2741634904174447E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AR$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AQ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AQ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AQ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AQ28))))","v":6.947594601454843E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AS$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AR28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AR$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AR28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AR28))))","v":6.6356868126144428E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AT$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AS28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AS$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AS28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AS28))))","v":6.337781923240705E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AU$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AT28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AT$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AT28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AT28))))","v":6.0532512821729716E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AV$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AU28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AU$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AU28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AU28))))","v":5.7814944611398987E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AW$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AV28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AV$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AV28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AV28))))","v":5.5219379877110147E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AX$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AW28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AW$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AW28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AW28))))","v":5.2740341351315782E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AY$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AX28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AX$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AX28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AX28))))","v":5.0372597664870384E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>AZ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AY28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AY$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AY28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AY28))))","v":4.8111152307579834E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BA$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AZ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>AZ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:AZ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:AZ28))))","v":4.5951233084359942E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BB$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BA28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BA$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BA28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BA28))))","v":4.3888282044753906E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BC$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BB28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BB$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BB28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BB28))))","v":4.1917945864557585E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BD$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BC28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BC$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BC28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BC28))))","v":4.0036066659255671E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BE$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BD28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BD$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BD28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BD28))))","v":3.8238673209882489E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BF$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BE28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BE$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BE28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BE28))))","v":3.6521972582792403E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BG$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BF28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BF$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BF28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BF28))))","v":3.4882342125655027E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BH$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BG28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BG$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BG28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BG28))))","v":3.3316321822785149E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BI$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BH28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BH$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BH28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BH28))))","v":3.1820606993675222E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BJ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BI28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BI$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BI28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BI28))))","v":3.0392041319322514E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BK$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BJ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BJ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BJ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BJ28))))","v":2.9027610181634805E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BL$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BK28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BK$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BK28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BK28))))","v":2.7724434301859236E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BM$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BL28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BL$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BL28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BL28))))","v":2.6479763664609759E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BN$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BM28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BM$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BM28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BM28))))","v":2.5290971714671388E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BO$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BN28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BN$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BN28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BN28))))","v":2.4155549814335341E-3},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BP$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BO28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BO$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BO28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BO28))))","v":5.1389759758918241E-2},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BQ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BP28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BP$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BP28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BP28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BR$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BQ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BQ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BQ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BQ28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BS$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BR28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BR$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BR28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BR28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BT$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BS28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BS$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BS28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BS28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BU$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BT28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BT$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BT28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BT28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BV$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BU28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BU$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BU28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BU28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BW$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BV28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BV$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BV28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BV28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BX$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BW28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BW$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BW28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BW28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BY$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BX28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BX$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BX28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BX28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>BZ$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BY28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BY$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BY28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BY28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CA$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BZ28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>BZ$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:BZ28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:BZ28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CB$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CA28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CA$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CA28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CA28))))","v":0},{"$f":"IF(OFFSET($G18, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G25, -$E28, $E28)=\"SL\",\nIF(OFFSET($G18,-$E28,$E28)+$E28>CC$5,IFERROR((OFFSET($G17,-$E28,$E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CB28)),\nIF(OFFSET($G19,-$E28,$E28)+$E28>CB$5,IFERROR(((OFFSET($G17,-$E28,$E28)-SUM($G28:CB28))*OFFSET($G24, -$E28, $E28)/(OFFSET($G18,-$E28,$E28))),0),OFFSET($G17,-$E28,$E28)-SUM($G28:CB28))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E29)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>S$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:R29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>R$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:R29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:R29))))","v":2.1099706564806604E-2},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>T$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:S29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>S$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:S29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:S29))))","v":2.0152448816285695E-2},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>U$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:T29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>T$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:T29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:T29))))","v":1.9247717594822258E-2},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>V$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:U29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>U$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:U29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:U29))))","v":1.8383603699349951E-2},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>W$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:V29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>V$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:V29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:V29))))","v":1.7558283641155744E-2},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>X$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:W29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>W$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:W29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:W29))))","v":1.6770015795878952E-2},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>Y$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:X29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>X$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:X29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:X29))))","v":1.6017136728263826E-2},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>Z$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:Y29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>Y$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:Y29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:Y29))))","v":1.5298057681909999E-2},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AA$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:Z29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>Z$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:Z29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:Z29))))","v":1.4611261226613329E-2},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AB$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AA29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AA$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AA29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AA29))))","v":1.3955298056222223E-2},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AC$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AB29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AB$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AB29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AB29))))","v":1.3328783930252127E-2},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AD$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AC29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AC$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AC29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AC29))))","v":1.2730396752804289E-2},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AE$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AD29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AD$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AD29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AD29))))","v":1.2158873782624546E-2},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AF$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AE29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AE$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AE29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AE29))))","v":1.1613008968414777E-2},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AG$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AF29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AF$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AF29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AF29))))","v":1.1091650403773785E-2},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AH$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AG29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AG$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AG29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AG29))))","v":1.0593697896397004E-2},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AI$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AH29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AH$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AH29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AH29))))","v":1.0118100646405406E-2},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AJ$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AI29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AI$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AI29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AI29))))","v":9.663855028904338E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AK$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AJ29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AJ$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AJ29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AJ29))))","v":9.2300024760929595E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AL$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AK29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AK$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AK29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AK29))))","v":8.8156274544550044E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AM$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AL29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AL$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AL29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AL29))))","v":8.4198555327622774E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AN$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AM29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AM$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AM29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AM29))))","v":8.041851536813872E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AO$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AN29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AN$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AN29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AN29))))","v":7.6808177870171957E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AP$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AO29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AO$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AO29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AO29))))","v":7.3359924150916533E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AQ$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AP29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AP$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AP29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AP29))))","v":7.0066477563428481E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AR$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AQ29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AQ$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AQ29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AQ29))))","v":6.6920888141145801E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AS$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AR29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AR$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AR29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AR29))))","v":6.3916517931783016E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AT$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AS29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AS$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AS29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AS29))))","v":6.104702698965095E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AU$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AT29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AT$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AT29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AT29))))","v":5.8306359996842388E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AV$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AU29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AU$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AU29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AU29))))","v":5.5688733485050905E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AW$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AV29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AV$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AV29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AV29))))","v":5.3188623631058073E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AX$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AW29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AW$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AW29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AW29))))","v":5.0800754600134239E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AY$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AX29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AX$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AX29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AX29))))","v":4.852008741275492E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>AZ$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AY29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AY$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AY29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AY29))))","v":4.6341809311138812E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BA$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AZ29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>AZ$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:AZ29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:AZ29))))","v":4.4261323603168156E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BB$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BA29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BA$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BA29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BA29))))","v":4.2274239962259872E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BC$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BB29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BB$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BB29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BB29))))","v":4.0376365162717604E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BD$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BC29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BC$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BC29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BC29))))","v":3.8563694231014325E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BE$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BD29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BD$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BD29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BD29))))","v":3.6832401994332264E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BF$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BE29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BE$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BE29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BE29))))","v":3.5178835008525798E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BG$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BF29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BF$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BF29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BF29))))","v":3.3599503848473237E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BH$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BG29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BG$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BG29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BG29))))","v":3.2091075744548276E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BI$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BH29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BH$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BH29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BH29))))","v":3.0650367549672338E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BJ$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BI29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BI$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BI29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BI29))))","v":2.9274339022106561E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BK$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BJ29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BJ$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BJ29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BJ29))))","v":2.7960086409808548E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BL$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BK29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BK$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BK29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BK29))))","v":2.6704836322815318E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BM$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BL29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BL$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BL29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BL29))))","v":2.5505939880721548E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BN$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BM29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BM$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BM29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BM29))))","v":2.4360867122903153E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BO$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BN29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BN$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BN29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BN29))))","v":2.3267201669690245E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BP$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BO29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BO$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BO29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BO29))))","v":2.2222635623223314E-3},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BQ$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BP29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BP$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BP29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BP29))))","v":4.7277578637836826E-2},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BR$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BQ29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BQ$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BQ29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BQ29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BS$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BR29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BR$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BR29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BR29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BT$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BS29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BS$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BS29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BS29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BU$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BT29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BT$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BT29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BT29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BV$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BU29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BU$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BU29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BU29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BW$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BV29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BV$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BV29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BV29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BX$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BW29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BW$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BW29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BW29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BY$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BX29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BX$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BX29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BX29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>BZ$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BY29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BY$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BY29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BY29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>CA$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BZ29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>BZ$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:BZ29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:BZ29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>CB$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:CA29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>CA$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:CA29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:CA29))))","v":0},{"$f":"IF(OFFSET($G19, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G26, -$E29, $E29)=\"SL\",\nIF(OFFSET($G19,-$E29,$E29)+$E29>CC$5,IFERROR((OFFSET($G18,-$E29,$E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:CB29)),\nIF(OFFSET($G20,-$E29,$E29)+$E29>CB$5,IFERROR(((OFFSET($G18,-$E29,$E29)-SUM($G29:CB29))*OFFSET($G25, -$E29, $E29)/(OFFSET($G19,-$E29,$E29))),0),OFFSET($G18,-$E29,$E29)-SUM($G29:CB29))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E30)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>T$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:S30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>S$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:S30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:S30))))","v":1.4917927357900132E-2},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>U$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:T30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>T$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:T30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:T30))))","v":1.4248196608885213E-2},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>V$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:U30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>U$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:U30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:U30))))","v":1.3608532990874157E-2},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>W$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:V30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>V$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:V30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:V30))))","v":1.2997586659368805E-2},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>X$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:W30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>W$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:W30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:W30))))","v":1.2414068370271125E-2},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>Y$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:X30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>X$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:X30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:X30))))","v":1.1856746759267223E-2},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>Z$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:Y30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>Y$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:Y30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:Y30))))","v":1.1324445743351697E-2},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AA$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:Z30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>Z$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:Z30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:Z30))))","v":1.0816042039008862E-2},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AB$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AA30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AA$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AA30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AA30))))","v":1.0330462791813632E-2},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AC$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AB30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AB$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AB30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AB30))))","v":9.8666833124499542E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AD$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AC30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AC$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AC30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AC30))))","v":9.4237249143692258E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AE$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AD30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AD$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AD30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AD30))))","v":9.0006528485256608E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AF$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AE30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AE$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AE30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AE30))))","v":8.5965743308303675E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AG$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AF30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AF$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AF30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AF30))))","v":8.2106366581616175E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AH$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AG30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AG$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AG30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AG30))))","v":7.8420254089556166E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AI$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AH30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AH$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AH30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AH30))))","v":7.4899627245805962E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AJ$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AI30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AI$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AI30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AI30))))","v":7.1537056678675059E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AK$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AJ30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AJ$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AJ30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AJ30))))","v":6.832544655333418E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AL$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AK30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AK$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AK30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AK30))))","v":6.5258019597892528E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AM$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AL30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AL$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AL30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AL30))))","v":6.2328302801719663E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AN$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AM30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AM$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AM30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AM30))))","v":5.9530113755831976E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AO$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AN30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AN$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AN30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AN30))))","v":5.6857547606518812E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AP$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AO30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AO$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AO30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AO30))))","v":5.4304964594677051E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AQ$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AP30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AP$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AP30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AP30))))","v":5.1866978154559333E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AR$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AQ30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AQ$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AQ30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AQ30))))","v":4.9538443546821229E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AS$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AR30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AR$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AR30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AR30))))","v":4.7314447001880556E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AT$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AS30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AS$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AS30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AS30))))","v":4.5190295350678485E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AU$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AT30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AT$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AT30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AT30))))","v":4.3161506120961007E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AV$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AU30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AU$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AU30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AU30))))","v":4.1223798078181533E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AW$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AV30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AV$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AV30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AV30))))","v":3.9373082191063377E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AX$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AW30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AW$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AW30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AW30))))","v":3.7605453002757779E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AY$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AX30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AX$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AX30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AX30))))","v":3.5917180389388017E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>AZ$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AY30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AY$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AY30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AY30))))","v":3.4304701688588463E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BA$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AZ30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>AZ$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:AZ30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:AZ30))))","v":3.2764614181427843E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BB$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BA30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BA$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BA30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BA30))))","v":3.1293667911851592E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BC$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BB30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BB$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BB30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BB30))))","v":2.9888758828490935E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BD$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BC30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BC$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BC30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BC30))))","v":2.8546922234365768E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BE$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BD30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BD$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BD30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BD30))))","v":2.7265326530659128E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BF$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BE30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BE$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BE30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BE30))))","v":2.6041267241360831E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BG$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BF30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BF$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BF30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BF30))))","v":2.487216130617084E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BH$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BG30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BG$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BG30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BG30))))","v":2.3755541629619037E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BI$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BH30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BH$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BH30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BH30))))","v":2.2689051874898885E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BJ$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BI30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BI$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BI30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BI30))))","v":2.1670441491428469E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BK$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BJ30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BJ$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BJ30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BJ30))))","v":2.0697560965646004E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BL$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BK30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BK$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BK30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BK30))))","v":1.9768357285017851E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BM$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BL30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BL$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BL30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BL30))))","v":1.888086960568697E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BN$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BM30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BM$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BM30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BM30))))","v":1.8033225114619435E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BO$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BN30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BN$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BN30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BN30))))","v":1.7223635077517349E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BP$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BO30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BO$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BO30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BO30))))","v":1.645039106415804E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BQ$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BP30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BP$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BP30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BP30))))","v":1.5711861343194339E-3},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BR$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BQ30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BQ$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BQ30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BQ30))))","v":3.342622237946391E-2},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BS$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BR30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BR$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BR30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BR30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BT$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BS30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BS$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BS30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BS30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BU$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BT30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BT$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BT30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BT30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BV$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BU30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BU$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BU30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BU30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BW$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BV30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BV$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BV30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BV30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BX$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BW30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BW$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BW30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BW30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BY$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BX30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BX$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BX30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BX30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>BZ$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BY30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BY$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BY30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BY30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>CA$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BZ30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>BZ$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:BZ30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:BZ30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>CB$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:CA30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>CA$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:CA30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:CA30))))","v":0},{"$f":"IF(OFFSET($G20, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G27, -$E30, $E30)=\"SL\",\nIF(OFFSET($G20,-$E30,$E30)+$E30>CC$5,IFERROR((OFFSET($G19,-$E30,$E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:CB30)),\nIF(OFFSET($G21,-$E30,$E30)+$E30>CB$5,IFERROR(((OFFSET($G19,-$E30,$E30)-SUM($G30:CB30))*OFFSET($G26, -$E30, $E30)/(OFFSET($G20,-$E30,$E30))),0),OFFSET($G19,-$E30,$E30)-SUM($G30:CB30))))","v":0}]
[null,null,null,null,13,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E31)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>U$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:T31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>T$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:T31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:T31))))","v":1.9138132282324031E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>V$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:U31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>U$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:U31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:U31))))","v":1.8278938148937954E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>W$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:V31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>V$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:V31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:V31))))","v":1.7458316983276989E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>X$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:W31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>W$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:W31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:W31))))","v":1.6674537076776907E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>Y$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:X31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>X$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:X31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:X31))))","v":1.5925944464815107E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>Z$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:Y31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>Y$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:Y31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:Y31))))","v":1.5210959436446393E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AA$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:Z31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>Z$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:Z31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:Z31))))","v":1.4528073200831907E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AB$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AA31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AA$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AA31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AA31))))","v":1.3875844703326586E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AC$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AB31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AB$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AB31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AB31))))","v":1.3252897584506339E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AD$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AC31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AC$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AC31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AC31))))","v":1.2657917275717733E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AE$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AD31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AD$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AD31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AD31))))","v":1.2089648225021093E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AF$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AE31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AE$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AE31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AE31))))","v":1.1546891247673136E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AG$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AF31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AF$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AF31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AF31))))","v":1.1028500995557947E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AH$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AG31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AG$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AG31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AG31))))","v":1.0533383540226237E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AI$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AH31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AH$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AH31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AH31))))","v":1.0060494064442508E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AJ$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AI31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AI$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AI31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AI31))))","v":9.6088346573687065E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AK$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AJ31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AJ$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AJ31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AJ31))))","v":9.1774522087316925E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AL$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AK31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AK$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AK31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AK31))))","v":8.7654363975307129E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AM$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AL31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AL$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AL31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AL31))))","v":8.3719177710405504E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AN$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AM31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AM$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AM31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AM31))))","v":7.996065910056591E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AO$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AN31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AN$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AN31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AN31))))","v":7.6370876765100319E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AP$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AO31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AO$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AO31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AO31))))","v":7.2942255397552879E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AQ$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AP31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AP$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AP31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AP31))))","v":6.966755977997635E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AR$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AQ31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AQ$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AQ31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AQ31))))","v":6.6539879514877324E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AS$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AR31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AR$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AR31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AR31))))","v":6.3552614442610993E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AT$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AS31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AS$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AS31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AS31))))","v":6.0699460713452644E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AU$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AT31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AT$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AT31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AT31))))","v":5.7974397484954364E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AV$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AU31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AU$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AU31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AU31))))","v":5.5371674216515504E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AW$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AV31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AV$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AV31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AV31))))","v":5.2885798534355261E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AX$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AW31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AW$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AW31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AW31))))","v":5.0511524641279311E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AY$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AX31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AX$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AX31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AX31))))","v":4.8243842246782709E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>AZ$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AY31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AY$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AY31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AY31))))","v":4.6077965994128561E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BA$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AZ31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>AZ$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:AZ31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:AZ31))))","v":4.400932536209135E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BB$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BA31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BA$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BA31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BA31))))","v":4.2033555020054795E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BC$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BB31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BB$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BB31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BB31))))","v":4.0146485616111569E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BD$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BC31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BC$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BC31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BC31))))","v":3.8344134978725184E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BE$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BD31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BD$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BD31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BD31))))","v":3.6622699713387799E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BF$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BE31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BE$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BE31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BE31))))","v":3.4978547176540468E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BG$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BF31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BF$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BF31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BF31))))","v":3.3408207809819232E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BH$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BG31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BG$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BG31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BG31))))","v":3.1908367818450239E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BI$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BH31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BH$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BH31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BH31))))","v":3.0475862178343531E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BJ$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BI31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BI$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BI31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BI31))))","v":2.9107667957128974E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BK$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BJ31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BJ$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BJ31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BJ31))))","v":2.7800897935039959E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BL$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BK31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BK$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BK31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BK31))))","v":2.6552794512183344E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BM$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BL31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BL$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BL31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BL31))))","v":2.5360723889338655E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BN$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BM31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BM$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BM31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BM31))))","v":2.4222170510006589E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BO$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BN31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BN$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BN31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BN31))))","v":2.3134731751978123E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BP$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BO31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BO$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BO31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BO31))))","v":2.2096112857222191E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BQ$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BP31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BP$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BP31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BP31))))","v":2.1104122089392855E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BR$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BQ31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BQ$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BQ31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BQ31))))","v":2.0156666108737055E-3},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BS$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BR31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BR$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BR31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BR31))))","v":4.2882328774565659E-2},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BT$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BS31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BS$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BS31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BS31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BU$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BT31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BT$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BT31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BT31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BV$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BU31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BU$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BU31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BU31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BW$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BV31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BV$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BV31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BV31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BX$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BW31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BW$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BW31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BW31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BY$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BX31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BX$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BX31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BX31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>BZ$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BY31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BY$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BY31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BY31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>CA$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BZ31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>BZ$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:BZ31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:BZ31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>CB$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:CA31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>CA$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:CA31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:CA31))))","v":0},{"$f":"IF(OFFSET($G21, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G28, -$E31, $E31)=\"SL\",\nIF(OFFSET($G21,-$E31,$E31)+$E31>CC$5,IFERROR((OFFSET($G20,-$E31,$E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:CB31)),\nIF(OFFSET($G22,-$E31,$E31)+$E31>CB$5,IFERROR(((OFFSET($G20,-$E31,$E31)-SUM($G31:CB31))*OFFSET($G27, -$E31, $E31)/(OFFSET($G21,-$E31,$E31))),0),OFFSET($G20,-$E31,$E31)-SUM($G31:CB31))))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E19)","v":"Depreciation of asset adjustments - TAB 2011-12"},null,null,{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>I$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:H34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>H$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:H34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:H34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>J$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:I34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>I$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:I34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:I34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>K$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:J34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>J$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:J34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:J34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>L$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:K34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>K$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:K34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:K34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>M$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:L34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>L$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:L34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:L34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>N$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:M34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>M$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:M34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:M34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>O$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:N34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>N$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:N34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:N34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>P$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:O34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>O$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:O34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:O34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>Q$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:P34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>P$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:P34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:P34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>R$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:Q34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>Q$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:Q34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:Q34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>S$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:R34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>R$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:R34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:R34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>T$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:S34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>S$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:S34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:S34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>U$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:T34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>T$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:T34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:T34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>V$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:U34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>U$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:U34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:U34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>W$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:V34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>V$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:V34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:V34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>X$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:W34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>W$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:W34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:W34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>Y$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:X34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>X$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:X34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:X34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>Z$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:Y34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>Y$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:Y34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:Y34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AA$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:Z34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>Z$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:Z34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:Z34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AB$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:AA34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AA$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:AA34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:AA34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AC$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:AB34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AB$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:AB34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:AB34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AD$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:AC34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AC$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:AC34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:AC34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AE$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:AD34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AD$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:AD34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:AD34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AF$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:AE34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AE$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:AE34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:AE34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AG$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:AF34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AF$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:AF34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:AF34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AH$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:AG34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AG$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:AG34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:AG34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AI$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:AH34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AH$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:AH34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:AH34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AJ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:AI34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AI$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:AI34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:AI34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AK$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:AJ34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AJ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:AJ34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:AJ34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AL$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:AK34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AK$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:AK34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:AK34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AM$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:AL34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AL$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:AL34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:AL34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AN$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:AM34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AM$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:AM34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:AM34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AO$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:AN34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AN$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:AN34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:AN34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AP$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:AO34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AO$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:AO34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:AO34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AQ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:AP34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AP$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:AP34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:AP34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AR$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:AQ34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AQ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:AQ34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:AQ34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AS$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:AR34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AR$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:AR34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:AR34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AT$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:AS34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AS$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:AS34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:AS34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AU$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:AT34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AT$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:AT34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:AT34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AV$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:AU34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AU$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:AU34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:AU34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AW$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:AV34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AV$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:AV34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:AV34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AX$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:AW34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AW$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:AW34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:AW34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AY$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:AX34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AX$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:AX34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:AX34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AZ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:AY34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AY$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:AY34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:AY34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BA$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:AZ34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AZ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:AZ34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:AZ34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BB$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:BA34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BA$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:BA34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:BA34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BC$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:BB34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BB$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:BB34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:BB34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BD$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:BC34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BC$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:BC34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:BC34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BE$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:BD34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BD$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:BD34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:BD34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BF$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:BE34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BE$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:BE34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:BE34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BG$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:BF34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BF$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:BF34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:BF34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BH$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:BG34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BG$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:BG34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:BG34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BI$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:BH34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BH$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:BH34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:BH34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BJ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:BI34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BI$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:BI34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:BI34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BK$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:BJ34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BJ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:BJ34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:BJ34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BL$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:BK34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BK$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:BK34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:BK34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BM$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:BL34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BL$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:BL34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:BL34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BN$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:BM34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BM$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:BM34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:BM34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BO$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:BN34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BN$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:BN34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:BN34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BP$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:BO34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BO$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:BO34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:BO34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BQ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:BP34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BP$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:BP34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:BP34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BR$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:BQ34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BQ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:BQ34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:BQ34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BS$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:BR34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BR$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:BR34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:BR34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BT$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:BS34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BS$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:BS34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:BS34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BU$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:BT34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BT$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:BT34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:BT34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BV$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:BU34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BU$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:BU34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:BU34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BW$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:BV34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BV$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:BV34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:BV34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BX$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:BW34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BW$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:BW34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:BW34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BY$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:BX34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BX$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:BX34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:BX34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BZ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:BY34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BY$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:BY34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:BY34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CA$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:BZ34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BZ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:BZ34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:BZ34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CB$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:CA34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CA$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:CA34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:CA34))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CC$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G34:CB34)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CB$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G34:CB34))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G34:CB34))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E20)","v":"Depreciation of asset adjustments - TAB 2012-13"},null,null,null,{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>J$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:I35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>I$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:I35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:I35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>K$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:J35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>J$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:J35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:J35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>L$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:K35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>K$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:K35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:K35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>M$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:L35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>L$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:L35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:L35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>N$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:M35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>M$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:M35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:M35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>O$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:N35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>N$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:N35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:N35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>P$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:O35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>O$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:O35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:O35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>Q$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:P35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>P$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:P35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:P35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>R$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:Q35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>Q$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:Q35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:Q35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>S$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:R35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>R$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:R35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:R35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>T$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:S35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>S$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:S35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:S35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>U$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:T35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>T$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:T35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:T35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>V$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:U35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>U$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:U35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:U35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>W$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:V35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>V$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:V35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:V35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>X$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:W35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>W$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:W35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:W35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>Y$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:X35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>X$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:X35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:X35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>Z$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:Y35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>Y$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:Y35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:Y35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AA$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:Z35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>Z$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:Z35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:Z35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AB$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:AA35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AA$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:AA35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:AA35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AC$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:AB35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AB$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:AB35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:AB35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AD$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:AC35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AC$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:AC35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:AC35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AE$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:AD35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AD$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:AD35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:AD35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AF$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:AE35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AE$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:AE35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:AE35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AG$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:AF35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AF$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:AF35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:AF35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AH$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:AG35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AG$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:AG35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:AG35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AI$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:AH35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AH$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:AH35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:AH35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AJ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:AI35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AI$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:AI35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:AI35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AK$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:AJ35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AJ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:AJ35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:AJ35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AL$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:AK35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AK$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:AK35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:AK35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AM$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:AL35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AL$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:AL35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:AL35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AN$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:AM35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AM$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:AM35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:AM35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AO$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:AN35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AN$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:AN35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:AN35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AP$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:AO35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AO$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:AO35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:AO35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AQ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:AP35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AP$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:AP35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:AP35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AR$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:AQ35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AQ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:AQ35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:AQ35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AS$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:AR35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AR$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:AR35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:AR35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AT$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:AS35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AS$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:AS35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:AS35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AU$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:AT35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AT$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:AT35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:AT35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AV$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:AU35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AU$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:AU35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:AU35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AW$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:AV35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AV$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:AV35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:AV35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AX$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:AW35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AW$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:AW35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:AW35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AY$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:AX35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AX$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:AX35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:AX35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AZ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:AY35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AY$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:AY35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:AY35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BA$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:AZ35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AZ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:AZ35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:AZ35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BB$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:BA35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BA$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:BA35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:BA35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BC$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:BB35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BB$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:BB35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:BB35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BD$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:BC35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BC$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:BC35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:BC35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BE$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:BD35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BD$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:BD35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:BD35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BF$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:BE35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BE$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:BE35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:BE35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BG$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:BF35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BF$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:BF35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:BF35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BH$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:BG35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BG$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:BG35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:BG35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BI$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:BH35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BH$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:BH35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:BH35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BJ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:BI35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BI$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:BI35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:BI35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BK$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:BJ35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BJ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:BJ35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:BJ35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BL$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:BK35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BK$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:BK35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:BK35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BM$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:BL35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BL$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:BL35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:BL35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BN$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:BM35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BM$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:BM35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:BM35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BO$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:BN35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BN$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:BN35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:BN35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BP$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:BO35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BO$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:BO35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:BO35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BQ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:BP35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BP$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:BP35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:BP35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BR$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:BQ35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BQ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:BQ35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:BQ35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BS$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:BR35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BR$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:BR35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:BR35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BT$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:BS35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BS$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:BS35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:BS35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BU$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:BT35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BT$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:BT35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:BT35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BV$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:BU35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BU$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:BU35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:BU35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BW$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:BV35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BV$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:BV35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:BV35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BX$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:BW35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BW$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:BW35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:BW35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BY$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:BX35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BX$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:BX35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:BX35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BZ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:BY35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BY$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:BY35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:BY35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CA$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:BZ35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BZ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:BZ35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:BZ35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CB$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:CA35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CA$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:CA35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:CA35))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CC$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G35:CB35)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CB$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G35:CB35))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G35:CB35))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E21)","v":"Depreciation of asset adjustments - TAB 2013-14"},null,null,null,null,{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>K$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:J36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>J$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:J36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:J36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>L$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:K36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>K$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:K36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:K36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>M$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:L36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>L$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:L36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:L36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>N$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:M36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>M$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:M36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:M36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>O$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:N36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>N$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:N36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:N36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>P$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:O36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>O$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:O36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:O36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>Q$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:P36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>P$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:P36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:P36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>R$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:Q36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>Q$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:Q36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:Q36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>S$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:R36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>R$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:R36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:R36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>T$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:S36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>S$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:S36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:S36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>U$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:T36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>T$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:T36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:T36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>V$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:U36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>U$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:U36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:U36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>W$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:V36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>V$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:V36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:V36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>X$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:W36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>W$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:W36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:W36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>Y$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:X36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>X$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:X36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:X36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>Z$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:Y36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>Y$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:Y36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:Y36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AA$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:Z36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>Z$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:Z36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:Z36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AB$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:AA36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AA$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:AA36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:AA36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AC$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:AB36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AB$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:AB36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:AB36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AD$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:AC36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AC$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:AC36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:AC36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AE$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:AD36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AD$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:AD36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:AD36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AF$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:AE36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AE$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:AE36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:AE36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AG$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:AF36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AF$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:AF36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:AF36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AH$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:AG36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AG$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:AG36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:AG36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AI$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:AH36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AH$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:AH36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:AH36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AJ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:AI36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AI$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:AI36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:AI36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AK$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:AJ36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AJ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:AJ36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:AJ36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AL$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:AK36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AK$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:AK36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:AK36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AM$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:AL36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AL$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:AL36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:AL36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AN$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:AM36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AM$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:AM36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:AM36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AO$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:AN36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AN$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:AN36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:AN36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AP$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:AO36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AO$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:AO36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:AO36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AQ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:AP36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AP$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:AP36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:AP36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AR$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:AQ36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AQ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:AQ36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:AQ36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AS$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:AR36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AR$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:AR36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:AR36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AT$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:AS36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AS$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:AS36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:AS36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AU$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:AT36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AT$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:AT36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:AT36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AV$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:AU36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AU$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:AU36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:AU36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AW$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:AV36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AV$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:AV36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:AV36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AX$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:AW36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AW$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:AW36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:AW36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AY$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:AX36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AX$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:AX36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:AX36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AZ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:AY36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AY$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:AY36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:AY36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BA$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:AZ36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AZ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:AZ36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:AZ36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BB$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:BA36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BA$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:BA36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:BA36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BC$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:BB36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BB$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:BB36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:BB36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BD$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:BC36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BC$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:BC36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:BC36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BE$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:BD36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BD$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:BD36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:BD36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BF$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:BE36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BE$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:BE36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:BE36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BG$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:BF36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BF$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:BF36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:BF36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BH$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:BG36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BG$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:BG36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:BG36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BI$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:BH36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BH$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:BH36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:BH36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BJ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:BI36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BI$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:BI36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:BI36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BK$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:BJ36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BJ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:BJ36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:BJ36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BL$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:BK36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BK$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:BK36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:BK36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BM$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:BL36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BL$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:BL36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:BL36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BN$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:BM36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BM$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:BM36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:BM36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BO$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:BN36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BN$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:BN36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:BN36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BP$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:BO36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BO$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:BO36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:BO36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BQ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:BP36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BP$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:BP36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:BP36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BR$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:BQ36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BQ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:BQ36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:BQ36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BS$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:BR36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BR$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:BR36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:BR36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BT$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:BS36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BS$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:BS36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:BS36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BU$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:BT36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BT$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:BT36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:BT36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BV$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:BU36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BU$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:BU36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:BU36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BW$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:BV36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BV$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:BV36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:BV36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BX$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:BW36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BW$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:BW36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:BW36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BY$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:BX36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BX$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:BX36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:BX36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BZ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:BY36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BY$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:BY36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:BY36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CA$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:BZ36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BZ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:BZ36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:BZ36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CB$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:CA36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CA$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:CA36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:CA36))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CC$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G36:CB36)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CB$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G36:CB36))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G36:CB36))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E22)","v":"Depreciation of asset adjustments - TAB 2014-15"},null,null,null,null,null,{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>L$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:K37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>K$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:K37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:K37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>M$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:L37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>L$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:L37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:L37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>N$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:M37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>M$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:M37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:M37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>O$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:N37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>N$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:N37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:N37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>P$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:O37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>O$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:O37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:O37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>Q$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:P37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>P$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:P37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:P37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>R$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:Q37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>Q$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:Q37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:Q37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>S$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:R37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>R$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:R37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:R37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>T$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:S37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>S$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:S37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:S37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>U$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:T37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>T$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:T37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:T37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>V$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:U37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>U$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:U37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:U37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>W$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:V37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>V$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:V37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:V37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>X$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:W37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>W$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:W37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:W37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>Y$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:X37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>X$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:X37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:X37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>Z$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:Y37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>Y$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:Y37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:Y37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AA$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:Z37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>Z$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:Z37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:Z37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AB$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:AA37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AA$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:AA37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:AA37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AC$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:AB37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AB$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:AB37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:AB37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AD$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:AC37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AC$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:AC37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:AC37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AE$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:AD37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AD$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:AD37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:AD37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AF$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:AE37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AE$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:AE37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:AE37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AG$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:AF37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AF$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:AF37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:AF37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AH$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:AG37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AG$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:AG37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:AG37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AI$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:AH37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AH$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:AH37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:AH37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AJ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:AI37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AI$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:AI37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:AI37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AK$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:AJ37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AJ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:AJ37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:AJ37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AL$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:AK37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AK$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:AK37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:AK37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AM$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:AL37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AL$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:AL37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:AL37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AN$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:AM37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AM$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:AM37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:AM37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AO$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:AN37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AN$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:AN37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:AN37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AP$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:AO37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AO$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:AO37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:AO37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AQ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:AP37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AP$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:AP37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:AP37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AR$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:AQ37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AQ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:AQ37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:AQ37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AS$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:AR37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AR$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:AR37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:AR37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AT$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:AS37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AS$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:AS37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:AS37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AU$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:AT37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AT$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:AT37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:AT37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AV$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:AU37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AU$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:AU37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:AU37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AW$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:AV37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AV$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:AV37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:AV37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AX$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:AW37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AW$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:AW37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:AW37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AY$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:AX37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AX$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:AX37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:AX37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AZ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:AY37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AY$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:AY37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:AY37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BA$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:AZ37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AZ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:AZ37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:AZ37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BB$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:BA37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BA$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:BA37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:BA37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BC$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:BB37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BB$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:BB37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:BB37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BD$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:BC37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BC$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:BC37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:BC37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BE$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:BD37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BD$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:BD37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:BD37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BF$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:BE37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BE$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:BE37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:BE37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BG$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:BF37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BF$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:BF37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:BF37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BH$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:BG37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BG$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:BG37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:BG37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BI$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:BH37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BH$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:BH37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:BH37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BJ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:BI37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BI$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:BI37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:BI37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BK$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:BJ37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BJ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:BJ37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:BJ37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BL$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:BK37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BK$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:BK37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:BK37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BM$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:BL37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BL$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:BL37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:BL37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BN$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:BM37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BM$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:BM37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:BM37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BO$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:BN37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BN$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:BN37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:BN37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BP$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:BO37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BO$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:BO37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:BO37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BQ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:BP37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BP$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:BP37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:BP37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BR$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:BQ37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BQ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:BQ37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:BQ37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BS$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:BR37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BR$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:BR37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:BR37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BT$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:BS37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BS$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:BS37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:BS37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BU$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:BT37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BT$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:BT37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:BT37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BV$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:BU37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BU$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:BU37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:BU37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BW$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:BV37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BV$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:BV37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:BV37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BX$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:BW37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BW$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:BW37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:BW37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BY$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:BX37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BX$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:BX37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:BX37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BZ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:BY37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BY$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:BY37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:BY37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CA$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:BZ37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BZ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:BZ37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:BZ37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CB$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:CA37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CA$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:CA37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:CA37))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CC$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G37:CB37)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CB$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G37:CB37))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G37:CB37))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E23)","v":"Depreciation of asset adjustments - TAB 2015-16"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>M$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:L38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>L$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:L38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:L38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>N$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:M38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>M$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:M38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:M38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>O$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:N38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>N$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:N38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:N38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>P$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:O38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>O$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:O38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:O38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>Q$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:P38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>P$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:P38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:P38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>R$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:Q38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>Q$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:Q38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:Q38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>S$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:R38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>R$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:R38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:R38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>T$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:S38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>S$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:S38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:S38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>U$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:T38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>T$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:T38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:T38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>V$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:U38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>U$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:U38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:U38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>W$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:V38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>V$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:V38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:V38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>X$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:W38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>W$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:W38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:W38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>Y$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:X38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>X$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:X38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:X38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>Z$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:Y38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>Y$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:Y38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:Y38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AA$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:Z38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>Z$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:Z38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:Z38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AB$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:AA38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AA$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:AA38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:AA38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AC$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:AB38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AB$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:AB38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:AB38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AD$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:AC38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AC$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:AC38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:AC38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AE$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:AD38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AD$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:AD38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:AD38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AF$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:AE38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AE$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:AE38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:AE38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AG$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:AF38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AF$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:AF38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:AF38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AH$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:AG38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AG$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:AG38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:AG38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AI$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:AH38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AH$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:AH38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:AH38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AJ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:AI38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AI$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:AI38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:AI38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AK$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:AJ38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AJ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:AJ38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:AJ38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AL$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:AK38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AK$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:AK38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:AK38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AM$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:AL38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AL$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:AL38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:AL38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AN$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:AM38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AM$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:AM38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:AM38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AO$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:AN38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AN$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:AN38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:AN38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AP$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:AO38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AO$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:AO38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:AO38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AQ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:AP38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AP$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:AP38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:AP38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AR$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:AQ38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AQ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:AQ38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:AQ38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AS$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:AR38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AR$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:AR38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:AR38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AT$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:AS38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AS$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:AS38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:AS38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AU$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:AT38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AT$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:AT38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:AT38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AV$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:AU38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AU$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:AU38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:AU38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AW$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:AV38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AV$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:AV38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:AV38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AX$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:AW38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AW$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:AW38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:AW38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AY$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:AX38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AX$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:AX38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:AX38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AZ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:AY38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AY$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:AY38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:AY38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BA$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:AZ38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AZ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:AZ38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:AZ38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BB$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:BA38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BA$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:BA38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:BA38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BC$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:BB38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BB$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:BB38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:BB38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BD$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:BC38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BC$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:BC38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:BC38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BE$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:BD38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BD$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:BD38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:BD38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BF$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:BE38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BE$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:BE38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:BE38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BG$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:BF38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BF$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:BF38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:BF38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BH$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:BG38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BG$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:BG38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:BG38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BI$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:BH38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BH$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:BH38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:BH38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BJ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:BI38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BI$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:BI38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:BI38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BK$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:BJ38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BJ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:BJ38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:BJ38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BL$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:BK38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BK$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:BK38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:BK38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BM$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:BL38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BL$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:BL38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:BL38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BN$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:BM38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BM$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:BM38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:BM38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BO$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:BN38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BN$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:BN38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:BN38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BP$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:BO38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BO$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:BO38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:BO38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BQ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:BP38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BP$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:BP38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:BP38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BR$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:BQ38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BQ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:BQ38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:BQ38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BS$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:BR38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BR$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:BR38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:BR38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BT$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:BS38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BS$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:BS38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:BS38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BU$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:BT38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BT$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:BT38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:BT38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BV$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:BU38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BU$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:BU38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:BU38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BW$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:BV38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BV$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:BV38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:BV38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BX$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:BW38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BW$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:BW38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:BW38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BY$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:BX38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BX$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:BX38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:BX38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BZ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:BY38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BY$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:BY38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:BY38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CA$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:BZ38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BZ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:BZ38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:BZ38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CB$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:CA38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CA$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:CA38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:CA38))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CC$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G38:CB38)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CB$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G38:CB38))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G38:CB38))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E24)","v":"Depreciation of asset adjustments - TAB 2016-17"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>N$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:M39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>M$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:M39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:M39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>O$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:N39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>N$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:N39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:N39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>P$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:O39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>O$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:O39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:O39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>Q$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:P39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>P$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:P39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:P39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>R$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:Q39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>Q$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:Q39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:Q39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>S$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:R39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>R$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:R39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:R39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>T$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:S39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>S$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:S39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:S39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>U$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:T39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>T$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:T39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:T39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>V$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:U39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>U$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:U39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:U39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>W$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:V39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>V$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:V39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:V39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>X$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:W39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>W$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:W39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:W39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>Y$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:X39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>X$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:X39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:X39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>Z$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:Y39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>Y$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:Y39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:Y39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AA$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:Z39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>Z$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:Z39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:Z39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AB$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:AA39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AA$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:AA39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:AA39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AC$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:AB39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AB$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:AB39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:AB39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AD$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:AC39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AC$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:AC39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:AC39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AE$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:AD39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AD$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:AD39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:AD39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AF$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:AE39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AE$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:AE39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:AE39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AG$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:AF39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AF$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:AF39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:AF39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AH$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:AG39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AG$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:AG39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:AG39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AI$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:AH39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AH$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:AH39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:AH39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AJ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:AI39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AI$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:AI39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:AI39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AK$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:AJ39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AJ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:AJ39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:AJ39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AL$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:AK39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AK$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:AK39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:AK39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AM$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:AL39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AL$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:AL39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:AL39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AN$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:AM39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AM$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:AM39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:AM39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AO$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:AN39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AN$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:AN39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:AN39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AP$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:AO39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AO$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:AO39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:AO39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AQ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:AP39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AP$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:AP39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:AP39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AR$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:AQ39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AQ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:AQ39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:AQ39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AS$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:AR39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AR$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:AR39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:AR39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AT$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:AS39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AS$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:AS39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:AS39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AU$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:AT39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AT$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:AT39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:AT39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AV$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:AU39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AU$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:AU39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:AU39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AW$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:AV39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AV$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:AV39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:AV39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AX$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:AW39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AW$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:AW39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:AW39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AY$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:AX39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AX$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:AX39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:AX39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>AZ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:AY39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AY$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:AY39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:AY39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BA$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:AZ39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>AZ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:AZ39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:AZ39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BB$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:BA39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BA$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:BA39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:BA39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BC$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:BB39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BB$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:BB39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:BB39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BD$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:BC39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BC$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:BC39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:BC39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BE$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:BD39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BD$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:BD39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:BD39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BF$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:BE39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BE$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:BE39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:BE39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BG$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:BF39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BF$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:BF39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:BF39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BH$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:BG39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BG$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:BG39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:BG39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BI$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:BH39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BH$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:BH39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:BH39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BJ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:BI39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BI$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:BI39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:BI39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BK$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:BJ39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BJ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:BJ39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:BJ39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BL$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:BK39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BK$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:BK39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:BK39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BM$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:BL39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BL$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:BL39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:BL39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BN$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:BM39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BM$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:BM39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:BM39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BO$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:BN39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BN$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:BN39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:BN39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BP$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:BO39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BO$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:BO39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:BO39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BQ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:BP39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BP$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:BP39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:BP39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BR$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:BQ39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BQ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:BQ39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:BQ39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BS$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:BR39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BR$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:BR39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:BR39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BT$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:BS39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BS$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:BS39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:BS39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BU$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:BT39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BT$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:BT39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:BT39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BV$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:BU39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BU$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:BU39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:BU39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BW$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:BV39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BV$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:BV39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:BV39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BX$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:BW39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BW$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:BW39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:BW39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BY$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:BX39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BX$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:BX39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:BX39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>BZ$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:BY39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BY$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:BY39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:BY39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CA$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:BZ39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>BZ$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:BZ39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:BZ39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CB$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:CA39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CA$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:CA39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:CA39))))","v":0},{"$f":"IF(OFFSET($G17, -$E23, $E24)=\"n/a\", 0, IF(OFFSET($G20, -$E23, $E24)=\"SL\",\nIF(OFFSET($G17, -$E23, $E24)+$E24>CC$5, IFERROR((OFFSET($G16, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))), 0), OFFSET($G16, -$E23, $E24)-SUM($G39:CB39)),\nIF(OFFSET($G18, -$E23, $E24)+$E24>CB$5, IFERROR(((OFFSET($G16, -$E23, $E24)-SUM($G39:CB39))*OFFSET($G19, -$E23, $E24)/(OFFSET($G17, -$E23, $E24))),0), OFFSET($G16, -$E23, $E24)-SUM($G39:CB39))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E25)","v":"Depreciation of asset adjustments - TAB 2017-18"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>O$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:N40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>N$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:N40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:N40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>P$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:O40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>O$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:O40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:O40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>Q$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:P40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>P$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:P40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:P40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>R$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:Q40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>Q$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:Q40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:Q40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>S$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:R40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>R$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:R40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:R40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>T$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:S40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>S$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:S40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:S40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>U$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:T40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>T$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:T40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:T40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>V$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:U40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>U$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:U40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:U40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>W$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:V40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>V$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:V40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:V40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>X$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:W40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>W$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:W40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:W40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>Y$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:X40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>X$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:X40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:X40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>Z$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:Y40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>Y$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:Y40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:Y40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AA$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:Z40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>Z$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:Z40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:Z40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AB$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:AA40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AA$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:AA40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:AA40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AC$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:AB40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AB$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:AB40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:AB40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AD$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:AC40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AC$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:AC40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:AC40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AE$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:AD40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AD$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:AD40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:AD40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AF$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:AE40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AE$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:AE40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:AE40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AG$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:AF40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AF$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:AF40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:AF40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AH$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:AG40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AG$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:AG40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:AG40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AI$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:AH40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AH$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:AH40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:AH40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AJ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:AI40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AI$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:AI40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:AI40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AK$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:AJ40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AJ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:AJ40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:AJ40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AL$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:AK40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AK$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:AK40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:AK40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AM$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:AL40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AL$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:AL40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:AL40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AN$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:AM40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AM$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:AM40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:AM40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AO$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:AN40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AN$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:AN40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:AN40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AP$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:AO40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AO$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:AO40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:AO40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AQ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:AP40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AP$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:AP40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:AP40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AR$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:AQ40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AQ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:AQ40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:AQ40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AS$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:AR40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AR$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:AR40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:AR40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AT$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:AS40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AS$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:AS40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:AS40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AU$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:AT40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AT$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:AT40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:AT40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AV$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:AU40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AU$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:AU40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:AU40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AW$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:AV40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AV$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:AV40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:AV40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AX$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:AW40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AW$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:AW40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:AW40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AY$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:AX40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AX$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:AX40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:AX40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>AZ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:AY40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AY$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:AY40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:AY40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BA$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:AZ40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>AZ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:AZ40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:AZ40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BB$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:BA40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BA$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:BA40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:BA40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BC$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:BB40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BB$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:BB40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:BB40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BD$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:BC40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BC$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:BC40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:BC40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BE$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:BD40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BD$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:BD40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:BD40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BF$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:BE40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BE$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:BE40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:BE40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BG$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:BF40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BF$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:BF40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:BF40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BH$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:BG40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BG$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:BG40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:BG40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BI$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:BH40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BH$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:BH40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:BH40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BJ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:BI40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BI$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:BI40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:BI40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BK$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:BJ40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BJ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:BJ40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:BJ40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BL$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:BK40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BK$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:BK40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:BK40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BM$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:BL40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BL$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:BL40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:BL40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BN$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:BM40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BM$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:BM40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:BM40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BO$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:BN40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BN$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:BN40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:BN40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BP$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:BO40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BO$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:BO40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:BO40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BQ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:BP40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BP$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:BP40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:BP40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BR$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:BQ40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BQ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:BQ40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:BQ40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BS$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:BR40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BR$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:BR40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:BR40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BT$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:BS40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BS$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:BS40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:BS40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BU$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:BT40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BT$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:BT40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:BT40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BV$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:BU40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BU$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:BU40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:BU40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BW$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:BV40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BV$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:BV40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:BV40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BX$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:BW40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BW$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:BW40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:BW40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BY$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:BX40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BX$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:BX40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:BX40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>BZ$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:BY40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BY$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:BY40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:BY40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CA$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:BZ40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>BZ$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:BZ40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:BZ40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CB$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:CA40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CA$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:CA40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:CA40))))","v":0},{"$f":"IF(OFFSET($G18, -$E24, $E25)=\"n/a\", 0, IF(OFFSET($G21, -$E24, $E25)=\"SL\",\nIF(OFFSET($G18, -$E24, $E25)+$E25>CC$5, IFERROR((OFFSET($G17, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))), 0), OFFSET($G17, -$E24, $E25)-SUM($G40:CB40)),\nIF(OFFSET($G19, -$E24, $E25)+$E25>CB$5, IFERROR(((OFFSET($G17, -$E24, $E25)-SUM($G40:CB40))*OFFSET($G20, -$E24, $E25)/(OFFSET($G18, -$E24, $E25))),0), OFFSET($G17, -$E24, $E25)-SUM($G40:CB40))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E26)","v":"Depreciation of asset adjustments - TAB 2018-19"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>P$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:O41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>O$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:O41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:O41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>Q$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:P41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>P$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:P41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:P41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>R$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:Q41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>Q$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:Q41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:Q41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>S$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:R41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>R$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:R41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:R41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>T$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:S41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>S$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:S41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:S41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>U$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:T41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>T$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:T41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:T41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>V$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:U41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>U$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:U41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:U41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>W$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:V41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>V$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:V41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:V41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>X$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:W41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>W$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:W41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:W41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>Y$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:X41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>X$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:X41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:X41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>Z$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:Y41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>Y$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:Y41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:Y41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AA$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:Z41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>Z$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:Z41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:Z41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AB$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:AA41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AA$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:AA41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:AA41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AC$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:AB41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AB$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:AB41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:AB41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AD$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:AC41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AC$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:AC41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:AC41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AE$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:AD41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AD$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:AD41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:AD41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AF$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:AE41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AE$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:AE41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:AE41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AG$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:AF41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AF$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:AF41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:AF41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AH$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:AG41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AG$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:AG41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:AG41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AI$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:AH41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AH$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:AH41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:AH41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AJ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:AI41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AI$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:AI41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:AI41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AK$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:AJ41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AJ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:AJ41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:AJ41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AL$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:AK41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AK$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:AK41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:AK41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AM$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:AL41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AL$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:AL41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:AL41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AN$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:AM41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AM$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:AM41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:AM41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AO$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:AN41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AN$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:AN41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:AN41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AP$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:AO41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AO$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:AO41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:AO41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AQ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:AP41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AP$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:AP41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:AP41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AR$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:AQ41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AQ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:AQ41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:AQ41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AS$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:AR41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AR$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:AR41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:AR41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AT$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:AS41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AS$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:AS41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:AS41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AU$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:AT41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AT$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:AT41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:AT41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AV$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:AU41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AU$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:AU41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:AU41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AW$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:AV41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AV$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:AV41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:AV41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AX$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:AW41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AW$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:AW41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:AW41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AY$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:AX41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AX$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:AX41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:AX41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>AZ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:AY41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AY$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:AY41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:AY41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BA$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:AZ41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>AZ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:AZ41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:AZ41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BB$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:BA41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BA$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:BA41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:BA41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BC$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:BB41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BB$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:BB41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:BB41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BD$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:BC41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BC$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:BC41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:BC41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BE$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:BD41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BD$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:BD41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:BD41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BF$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:BE41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BE$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:BE41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:BE41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BG$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:BF41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BF$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:BF41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:BF41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BH$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:BG41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BG$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:BG41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:BG41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BI$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:BH41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BH$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:BH41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:BH41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BJ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:BI41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BI$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:BI41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:BI41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BK$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:BJ41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BJ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:BJ41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:BJ41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BL$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:BK41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BK$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:BK41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:BK41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BM$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:BL41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BL$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:BL41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:BL41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BN$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:BM41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BM$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:BM41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:BM41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BO$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:BN41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BN$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:BN41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:BN41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BP$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:BO41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BO$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:BO41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:BO41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BQ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:BP41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BP$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:BP41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:BP41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BR$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:BQ41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BQ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:BQ41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:BQ41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BS$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:BR41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BR$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:BR41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:BR41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BT$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:BS41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BS$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:BS41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:BS41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BU$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:BT41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BT$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:BT41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:BT41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BV$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:BU41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BU$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:BU41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:BU41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BW$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:BV41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BV$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:BV41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:BV41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BX$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:BW41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BW$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:BW41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:BW41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BY$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:BX41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BX$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:BX41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:BX41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>BZ$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:BY41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BY$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:BY41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:BY41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CA$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:BZ41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>BZ$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:BZ41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:BZ41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CB$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:CA41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CA$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:CA41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:CA41))))","v":0},{"$f":"IF(OFFSET($G19, -$E25, $E26)=\"n/a\", 0, IF(OFFSET($G22, -$E25, $E26)=\"SL\",\nIF(OFFSET($G19, -$E25, $E26)+$E26>CC$5, IFERROR((OFFSET($G18, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))), 0), OFFSET($G18, -$E25, $E26)-SUM($G41:CB41)),\nIF(OFFSET($G20, -$E25, $E26)+$E26>CB$5, IFERROR(((OFFSET($G18, -$E25, $E26)-SUM($G41:CB41))*OFFSET($G21, -$E25, $E26)/(OFFSET($G19, -$E25, $E26))),0), OFFSET($G18, -$E25, $E26)-SUM($G41:CB41))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E27)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>Q$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:P42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>P$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:P42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:P42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>R$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:Q42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>Q$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:Q42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:Q42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>S$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:R42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>R$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:R42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:R42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>T$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:S42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>S$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:S42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:S42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>U$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:T42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>T$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:T42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:T42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>V$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:U42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>U$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:U42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:U42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>W$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:V42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>V$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:V42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:V42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>X$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:W42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>W$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:W42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:W42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>Y$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:X42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>X$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:X42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:X42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>Z$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:Y42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>Y$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:Y42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:Y42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AA$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:Z42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>Z$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:Z42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:Z42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AB$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:AA42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AA$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:AA42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:AA42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AC$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:AB42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AB$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:AB42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:AB42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AD$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:AC42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AC$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:AC42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:AC42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AE$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:AD42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AD$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:AD42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:AD42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AF$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:AE42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AE$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:AE42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:AE42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AG$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:AF42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AF$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:AF42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:AF42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AH$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:AG42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AG$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:AG42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:AG42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AI$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:AH42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AH$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:AH42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:AH42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AJ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:AI42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AI$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:AI42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:AI42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AK$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:AJ42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AJ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:AJ42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:AJ42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AL$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:AK42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AK$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:AK42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:AK42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AM$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:AL42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AL$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:AL42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:AL42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AN$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:AM42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AM$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:AM42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:AM42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AO$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:AN42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AN$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:AN42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:AN42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AP$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:AO42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AO$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:AO42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:AO42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AQ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:AP42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AP$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:AP42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:AP42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AR$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:AQ42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AQ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:AQ42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:AQ42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AS$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:AR42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AR$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:AR42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:AR42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AT$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:AS42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AS$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:AS42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:AS42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AU$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:AT42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AT$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:AT42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:AT42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AV$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:AU42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AU$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:AU42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:AU42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AW$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:AV42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AV$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:AV42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:AV42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AX$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:AW42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AW$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:AW42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:AW42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AY$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:AX42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AX$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:AX42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:AX42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>AZ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:AY42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AY$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:AY42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:AY42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BA$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:AZ42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>AZ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:AZ42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:AZ42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BB$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:BA42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BA$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:BA42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:BA42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BC$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:BB42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BB$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:BB42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:BB42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BD$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:BC42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BC$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:BC42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:BC42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BE$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:BD42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BD$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:BD42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:BD42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BF$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:BE42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BE$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:BE42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:BE42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BG$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:BF42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BF$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:BF42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:BF42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BH$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:BG42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BG$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:BG42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:BG42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BI$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:BH42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BH$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:BH42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:BH42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BJ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:BI42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BI$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:BI42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:BI42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BK$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:BJ42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BJ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:BJ42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:BJ42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BL$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:BK42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BK$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:BK42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:BK42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BM$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:BL42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BL$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:BL42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:BL42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BN$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:BM42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BM$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:BM42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:BM42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BO$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:BN42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BN$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:BN42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:BN42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BP$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:BO42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BO$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:BO42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:BO42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BQ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:BP42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BP$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:BP42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:BP42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BR$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:BQ42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BQ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:BQ42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:BQ42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BS$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:BR42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BR$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:BR42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:BR42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BT$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:BS42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BS$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:BS42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:BS42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BU$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:BT42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BT$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:BT42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:BT42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BV$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:BU42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BU$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:BU42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:BU42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BW$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:BV42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BV$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:BV42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:BV42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BX$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:BW42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BW$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:BW42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:BW42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BY$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:BX42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BX$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:BX42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:BX42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>BZ$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:BY42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BY$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:BY42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:BY42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CA$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:BZ42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>BZ$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:BZ42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:BZ42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CB$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:CA42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CA$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:CA42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:CA42))))","v":0},{"$f":"IF(OFFSET($G20, -$E26, $E27)=\"n/a\", 0, IF(OFFSET($G23, -$E26, $E27)=\"SL\",\nIF(OFFSET($G20, -$E26, $E27)+$E27>CC$5, IFERROR((OFFSET($G19, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))), 0), OFFSET($G19, -$E26, $E27)-SUM($G42:CB42)),\nIF(OFFSET($G21, -$E26, $E27)+$E27>CB$5, IFERROR(((OFFSET($G19, -$E26, $E27)-SUM($G42:CB42))*OFFSET($G22, -$E26, $E27)/(OFFSET($G20, -$E26, $E27))),0), OFFSET($G19, -$E26, $E27)-SUM($G42:CB42))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E28)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>R$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:Q43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>Q$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:Q43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:Q43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>S$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:R43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>R$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:R43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:R43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>T$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:S43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>S$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:S43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:S43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>U$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:T43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>T$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:T43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:T43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>V$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:U43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>U$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:U43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:U43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>W$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:V43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>V$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:V43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:V43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>X$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:W43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>W$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:W43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:W43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>Y$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:X43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>X$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:X43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:X43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>Z$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:Y43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>Y$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:Y43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:Y43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AA$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:Z43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>Z$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:Z43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:Z43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AB$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:AA43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AA$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:AA43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:AA43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AC$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:AB43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AB$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:AB43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:AB43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AD$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:AC43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AC$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:AC43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:AC43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AE$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:AD43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AD$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:AD43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:AD43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AF$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:AE43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AE$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:AE43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:AE43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AG$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:AF43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AF$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:AF43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:AF43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AH$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:AG43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AG$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:AG43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:AG43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AI$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:AH43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AH$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:AH43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:AH43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AJ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:AI43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AI$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:AI43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:AI43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AK$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:AJ43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AJ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:AJ43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:AJ43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AL$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:AK43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AK$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:AK43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:AK43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AM$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:AL43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AL$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:AL43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:AL43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AN$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:AM43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AM$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:AM43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:AM43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AO$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:AN43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AN$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:AN43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:AN43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AP$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:AO43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AO$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:AO43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:AO43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AQ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:AP43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AP$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:AP43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:AP43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AR$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:AQ43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AQ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:AQ43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:AQ43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AS$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:AR43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AR$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:AR43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:AR43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AT$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:AS43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AS$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:AS43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:AS43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AU$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:AT43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AT$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:AT43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:AT43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AV$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:AU43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AU$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:AU43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:AU43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AW$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:AV43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AV$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:AV43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:AV43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AX$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:AW43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AW$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:AW43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:AW43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AY$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:AX43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AX$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:AX43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:AX43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>AZ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:AY43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AY$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:AY43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:AY43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BA$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:AZ43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>AZ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:AZ43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:AZ43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BB$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:BA43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BA$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:BA43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:BA43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BC$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:BB43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BB$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:BB43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:BB43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BD$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:BC43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BC$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:BC43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:BC43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BE$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:BD43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BD$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:BD43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:BD43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BF$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:BE43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BE$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:BE43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:BE43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BG$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:BF43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BF$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:BF43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:BF43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BH$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:BG43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BG$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:BG43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:BG43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BI$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:BH43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BH$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:BH43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:BH43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BJ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:BI43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BI$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:BI43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:BI43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BK$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:BJ43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BJ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:BJ43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:BJ43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BL$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:BK43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BK$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:BK43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:BK43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BM$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:BL43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BL$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:BL43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:BL43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BN$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:BM43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BM$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:BM43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:BM43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BO$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:BN43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BN$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:BN43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:BN43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BP$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:BO43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BO$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:BO43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:BO43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BQ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:BP43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BP$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:BP43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:BP43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BR$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:BQ43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BQ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:BQ43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:BQ43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BS$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:BR43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BR$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:BR43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:BR43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BT$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:BS43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BS$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:BS43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:BS43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BU$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:BT43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BT$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:BT43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:BT43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BV$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:BU43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BU$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:BU43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:BU43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BW$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:BV43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BV$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:BV43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:BV43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BX$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:BW43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BW$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:BW43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:BW43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BY$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:BX43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BX$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:BX43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:BX43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>BZ$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:BY43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BY$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:BY43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:BY43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CA$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:BZ43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>BZ$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:BZ43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:BZ43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CB$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:CA43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CA$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:CA43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:CA43))))","v":0},{"$f":"IF(OFFSET($G21, -$E27, $E28)=\"n/a\", 0, IF(OFFSET($G24, -$E27, $E28)=\"SL\",\nIF(OFFSET($G21, -$E27, $E28)+$E28>CC$5, IFERROR((OFFSET($G20, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))), 0), OFFSET($G20, -$E27, $E28)-SUM($G43:CB43)),\nIF(OFFSET($G22, -$E27, $E28)+$E28>CB$5, IFERROR(((OFFSET($G20, -$E27, $E28)-SUM($G43:CB43))*OFFSET($G23, -$E27, $E28)/(OFFSET($G21, -$E27, $E28))),0), OFFSET($G20, -$E27, $E28)-SUM($G43:CB43))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E29)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>S$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:R44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>R$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:R44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:R44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>T$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:S44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>S$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:S44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:S44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>U$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:T44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>T$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:T44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:T44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>V$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:U44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>U$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:U44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:U44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>W$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:V44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>V$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:V44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:V44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>X$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:W44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>W$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:W44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:W44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>Y$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:X44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>X$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:X44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:X44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>Z$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:Y44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>Y$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:Y44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:Y44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AA$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:Z44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>Z$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:Z44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:Z44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AB$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:AA44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AA$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:AA44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:AA44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AC$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:AB44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AB$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:AB44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:AB44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AD$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:AC44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AC$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:AC44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:AC44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AE$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:AD44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AD$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:AD44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:AD44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AF$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:AE44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AE$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:AE44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:AE44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AG$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:AF44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AF$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:AF44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:AF44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AH$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:AG44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AG$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:AG44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:AG44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AI$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:AH44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AH$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:AH44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:AH44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AJ$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:AI44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AI$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:AI44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:AI44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AK$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:AJ44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AJ$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:AJ44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:AJ44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AL$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:AK44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AK$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:AK44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:AK44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AM$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:AL44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AL$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:AL44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:AL44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AN$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:AM44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AM$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:AM44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:AM44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AO$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:AN44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AN$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:AN44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:AN44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AP$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:AO44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AO$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:AO44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:AO44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AQ$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:AP44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AP$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:AP44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:AP44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AR$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:AQ44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AQ$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:AQ44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:AQ44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AS$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:AR44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AR$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:AR44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:AR44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AT$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:AS44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AS$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:AS44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:AS44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AU$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:AT44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AT$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:AT44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:AT44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AV$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:AU44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AU$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:AU44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:AU44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AW$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:AV44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AV$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:AV44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:AV44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AX$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:AW44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AW$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:AW44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:AW44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AY$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:AX44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AX$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:AX44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:AX44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>AZ$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:AY44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AY$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:AY44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:AY44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BA$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:AZ44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>AZ$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:AZ44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:AZ44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BB$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:BA44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BA$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:BA44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:BA44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BC$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:BB44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BB$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:BB44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:BB44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BD$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:BC44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BC$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:BC44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:BC44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BE$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:BD44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BD$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:BD44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:BD44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BF$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:BE44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BE$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:BE44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:BE44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BG$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:BF44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BF$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:BF44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:BF44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BH$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:BG44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BG$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:BG44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:BG44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BI$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:BH44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BH$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:BH44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:BH44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BJ$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:BI44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BI$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:BI44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:BI44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BK$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:BJ44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BJ$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:BJ44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:BJ44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BL$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:BK44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BK$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:BK44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:BK44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BM$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:BL44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BL$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:BL44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:BL44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BN$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:BM44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BM$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:BM44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:BM44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BO$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:BN44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BN$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:BN44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:BN44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BP$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:BO44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BO$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:BO44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:BO44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BQ$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:BP44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BP$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:BP44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:BP44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BR$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:BQ44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BQ$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:BQ44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:BQ44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BS$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:BR44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BR$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:BR44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:BR44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BT$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:BS44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BS$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:BS44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:BS44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BU$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:BT44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BT$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:BT44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:BT44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BV$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:BU44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BU$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:BU44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:BU44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BW$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:BV44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BV$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:BV44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:BV44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BX$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:BW44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BW$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:BW44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:BW44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BY$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:BX44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BX$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:BX44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:BX44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>BZ$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:BY44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BY$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:BY44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:BY44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>CA$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:BZ44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>BZ$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:BZ44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:BZ44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>CB$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:CA44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>CA$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:CA44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:CA44))))","v":0},{"$f":"IF(OFFSET($G22, -$E28, $E29)=\"n/a\", 0, IF(OFFSET($G25, -$E28, $E29)=\"SL\",\nIF(OFFSET($G22, -$E28, $E29)+$E29>CC$5, IFERROR((OFFSET($G21, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))), 0), OFFSET($G21, -$E28, $E29)-SUM($G44:CB44)),\nIF(OFFSET($G23, -$E28, $E29)+$E29>CB$5, IFERROR(((OFFSET($G21, -$E28, $E29)-SUM($G44:CB44))*OFFSET($G24, -$E28, $E29)/(OFFSET($G22, -$E28, $E29))),0), OFFSET($G21, -$E28, $E29)-SUM($G44:CB44))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E30)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>T$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:S45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>S$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:S45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:S45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>U$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:T45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>T$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:T45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:T45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>V$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:U45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>U$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:U45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:U45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>W$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:V45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>V$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:V45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:V45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>X$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:W45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>W$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:W45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:W45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>Y$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:X45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>X$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:X45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:X45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>Z$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:Y45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>Y$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:Y45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:Y45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AA$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:Z45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>Z$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:Z45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:Z45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AB$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:AA45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AA$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:AA45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:AA45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AC$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:AB45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AB$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:AB45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:AB45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AD$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:AC45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AC$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:AC45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:AC45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AE$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:AD45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AD$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:AD45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:AD45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AF$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:AE45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AE$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:AE45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:AE45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AG$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:AF45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AF$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:AF45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:AF45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AH$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:AG45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AG$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:AG45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:AG45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AI$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:AH45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AH$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:AH45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:AH45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AJ$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:AI45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AI$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:AI45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:AI45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AK$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:AJ45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AJ$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:AJ45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:AJ45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AL$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:AK45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AK$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:AK45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:AK45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AM$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:AL45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AL$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:AL45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:AL45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AN$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:AM45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AM$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:AM45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:AM45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AO$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:AN45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AN$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:AN45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:AN45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AP$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:AO45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AO$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:AO45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:AO45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AQ$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:AP45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AP$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:AP45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:AP45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AR$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:AQ45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AQ$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:AQ45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:AQ45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AS$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:AR45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AR$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:AR45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:AR45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AT$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:AS45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AS$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:AS45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:AS45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AU$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:AT45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AT$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:AT45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:AT45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AV$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:AU45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AU$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:AU45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:AU45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AW$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:AV45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AV$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:AV45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:AV45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AX$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:AW45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AW$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:AW45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:AW45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AY$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:AX45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AX$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:AX45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:AX45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>AZ$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:AY45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AY$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:AY45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:AY45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BA$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:AZ45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>AZ$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:AZ45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:AZ45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BB$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:BA45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BA$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:BA45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:BA45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BC$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:BB45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BB$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:BB45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:BB45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BD$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:BC45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BC$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:BC45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:BC45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BE$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:BD45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BD$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:BD45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:BD45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BF$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:BE45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BE$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:BE45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:BE45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BG$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:BF45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BF$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:BF45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:BF45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BH$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:BG45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BG$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:BG45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:BG45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BI$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:BH45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BH$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:BH45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:BH45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BJ$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:BI45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BI$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:BI45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:BI45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BK$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:BJ45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BJ$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:BJ45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:BJ45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BL$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:BK45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BK$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:BK45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:BK45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BM$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:BL45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BL$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:BL45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:BL45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BN$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:BM45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BM$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:BM45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:BM45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BO$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:BN45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BN$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:BN45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:BN45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BP$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:BO45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BO$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:BO45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:BO45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BQ$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:BP45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BP$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:BP45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:BP45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BR$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:BQ45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BQ$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:BQ45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:BQ45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BS$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:BR45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BR$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:BR45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:BR45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BT$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:BS45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BS$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:BS45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:BS45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BU$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:BT45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BT$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:BT45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:BT45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BV$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:BU45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BU$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:BU45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:BU45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BW$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:BV45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BV$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:BV45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:BV45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BX$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:BW45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BW$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:BW45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:BW45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BY$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:BX45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BX$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:BX45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:BX45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>BZ$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:BY45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BY$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:BY45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:BY45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>CA$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:BZ45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>BZ$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:BZ45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:BZ45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>CB$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:CA45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>CA$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:CA45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:CA45))))","v":0},{"$f":"IF(OFFSET($G23, -$E29, $E30)=\"n/a\", 0, IF(OFFSET($G26, -$E29, $E30)=\"SL\",\nIF(OFFSET($G23, -$E29, $E30)+$E30>CC$5, IFERROR((OFFSET($G22, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))), 0), OFFSET($G22, -$E29, $E30)-SUM($G45:CB45)),\nIF(OFFSET($G24, -$E29, $E30)+$E30>CB$5, IFERROR(((OFFSET($G22, -$E29, $E30)-SUM($G45:CB45))*OFFSET($G25, -$E29, $E30)/(OFFSET($G23, -$E29, $E30))),0), OFFSET($G22, -$E29, $E30)-SUM($G45:CB45))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E31)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>U$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:T46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>T$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:T46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:T46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>V$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:U46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>U$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:U46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:U46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>W$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:V46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>V$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:V46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:V46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>X$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:W46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>W$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:W46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:W46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>Y$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:X46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>X$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:X46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:X46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>Z$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:Y46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>Y$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:Y46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:Y46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AA$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:Z46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>Z$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:Z46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:Z46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AB$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:AA46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AA$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:AA46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:AA46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AC$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:AB46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AB$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:AB46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:AB46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AD$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:AC46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AC$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:AC46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:AC46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AE$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:AD46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AD$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:AD46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:AD46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AF$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:AE46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AE$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:AE46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:AE46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AG$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:AF46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AF$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:AF46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:AF46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AH$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:AG46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AG$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:AG46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:AG46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AI$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:AH46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AH$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:AH46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:AH46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AJ$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:AI46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AI$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:AI46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:AI46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AK$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:AJ46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AJ$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:AJ46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:AJ46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AL$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:AK46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AK$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:AK46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:AK46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AM$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:AL46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AL$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:AL46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:AL46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AN$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:AM46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AM$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:AM46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:AM46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AO$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:AN46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AN$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:AN46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:AN46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AP$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:AO46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AO$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:AO46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:AO46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AQ$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:AP46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AP$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:AP46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:AP46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AR$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:AQ46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AQ$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:AQ46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:AQ46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AS$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:AR46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AR$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:AR46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:AR46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AT$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:AS46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AS$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:AS46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:AS46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AU$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:AT46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AT$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:AT46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:AT46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AV$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:AU46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AU$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:AU46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:AU46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AW$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:AV46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AV$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:AV46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:AV46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AX$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:AW46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AW$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:AW46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:AW46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AY$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:AX46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AX$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:AX46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:AX46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>AZ$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:AY46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AY$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:AY46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:AY46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BA$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:AZ46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>AZ$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:AZ46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:AZ46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BB$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:BA46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BA$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:BA46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:BA46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BC$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:BB46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BB$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:BB46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:BB46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BD$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:BC46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BC$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:BC46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:BC46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BE$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:BD46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BD$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:BD46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:BD46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BF$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:BE46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BE$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:BE46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:BE46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BG$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:BF46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BF$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:BF46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:BF46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BH$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:BG46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BG$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:BG46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:BG46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BI$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:BH46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BH$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:BH46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:BH46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BJ$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:BI46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BI$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:BI46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:BI46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BK$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:BJ46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BJ$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:BJ46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:BJ46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BL$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:BK46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BK$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:BK46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:BK46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BM$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:BL46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BL$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:BL46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:BL46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BN$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:BM46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BM$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:BM46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:BM46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BO$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:BN46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BN$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:BN46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:BN46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BP$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:BO46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BO$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:BO46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:BO46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BQ$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:BP46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BP$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:BP46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:BP46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BR$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:BQ46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BQ$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:BQ46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:BQ46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BS$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:BR46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BR$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:BR46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:BR46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BT$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:BS46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BS$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:BS46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:BS46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BU$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:BT46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BT$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:BT46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:BT46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BV$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:BU46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BU$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:BU46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:BU46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BW$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:BV46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BV$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:BV46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:BV46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BX$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:BW46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BW$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:BW46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:BW46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BY$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:BX46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BX$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:BX46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:BX46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>BZ$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:BY46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BY$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:BY46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:BY46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>CA$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:BZ46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>BZ$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:BZ46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:BZ46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>CB$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:CA46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>CA$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:CA46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:CA46))))","v":0},{"$f":"IF(OFFSET($G24, -$E30, $E31)=\"n/a\", 0, IF(OFFSET($G27, -$E30, $E31)=\"SL\",\nIF(OFFSET($G24, -$E30, $E31)+$E31>CC$5, IFERROR((OFFSET($G23, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))), 0), OFFSET($G23, -$E30, $E31)-SUM($G46:CB46)),\nIF(OFFSET($G25, -$E30, $E31)+$E31>CB$5, IFERROR(((OFFSET($G23, -$E30, $E31)-SUM($G46:CB46))*OFFSET($G26, -$E30, $E31)/(OFFSET($G24, -$E30, $E31))),0), OFFSET($G23, -$E30, $E31)-SUM($G46:CB46))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F6&\" - tax depreciation\"","v":"Overhead Subtransmission Lines (Urban) - tax depreciation"},null,{"$f":"SUM(H18:H47)+H10","v":7.0389781737599744E-2},9.0000571564457496E-2,0.1221146730460444,0.13940182791941827,0.14678694956331814,0.15450838808680231,0.15979069698003592,0.16714277224308435,0.17335203618961004,0.19221617986623418,0.21430423519983272,0.2335654191429026,0.24578010542055476,0.26166662614237224,0.25770179945706961,0.25391497111442918,0.2502981499933995,0.24684370372916642,0.24354434260702254,0.24039310417931137,0.23738333857298369,0.23450869445676151,0.2317631056382975,0.22914077826304619,0.22663617858783353,0.22424402130332433,0.22195925838074487,0.21977706841932482,0.21769284647197881,0.2157021943277577,0.21380091123056241,0.21198498501453608,{"$f":"SUM(AN18:AN47)+AN10","v":0.21025058363742577},0.20859404709404997,0.2070118796928041,0.20550074267890922,0.20405744718883312,0.20267894752102036,0.20136233470872655,0.17880737416044912,0.12851399916403752,0.12736687002779318,0.12627124051594046,0.12522479858598246,0.12422533599308232,0.11442685069152897,8.8265696258919793E-2,6.1967309540995795E-2,4.8313971683092649E-2,3.9982809556626593E-2,3.2602638586025259E-2,2.5662278690896028E-2,1.8133463605746813E-2,1.4063353894899848E-2,1.3431988671586487E-2,1.2828968183688909E-2,1.2253019912550529E-2,1.170292846842097E-2,1.117753302569059E-2,5.1046521269548756E-2,5.7466673713378588E-2,5.0959176981095547E-2,3.5441888990337615E-2,4.2882328774565659E-2,{"$f":"SUM(BT18:BT47)+BT10","v":0},0,0,0,0,0,0,0,{"$f":"SUM(CB18:CB47)+CB10","v":0},{"$f":"SUM(CC18:CC47)+CC10","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E51","v":"Asset class 2"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E51, 'TAB input'!$D$18:$D$67, 0))","v":"Underground Subtransmission Lines (Urban)"}]
[null,null,null,null,{"$f":"E7+1","v":2},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E51)","v":1.6263000878038287},{"$f":"INDEX('TAB input'!H$18:H$67, $E51)-INDEX('TAB input'!H$72:H$121, $E51)-INDEX('TAB input'!H$126:H$175, $E51)","v":0.28763120567249334},{"$f":"INDEX('TAB input'!I$18:I$67, $E51)-INDEX('TAB input'!I$72:I$121, $E51)-INDEX('TAB input'!I$126:I$175, $E51)","v":0.16379922052071899},{"$f":"INDEX('TAB input'!J$18:J$67, $E51)-INDEX('TAB input'!J$72:J$121, $E51)-INDEX('TAB input'!J$126:J$175, $E51)","v":0.13489374102452892},{"$f":"INDEX('TAB input'!K$18:K$67, $E51)-INDEX('TAB input'!K$72:K$121, $E51)-INDEX('TAB input'!K$126:K$175, $E51)","v":9.9999999999999985E-3},{"$f":"INDEX('TAB input'!L$18:L$67, $E51)-INDEX('TAB input'!L$72:L$121, $E51)-INDEX('TAB input'!L$126:L$175, $E51)","v":2.699940210000001E-2},{"$f":"INDEX('TAB input'!M$18:M$67, $E51)-INDEX('TAB input'!M$72:M$121, $E51)-INDEX('TAB input'!M$126:M$175, $E51)","v":7.6727204999999981E-3},{"$f":"INDEX('TAB input'!N$18:N$67, $E51)-INDEX('TAB input'!N$72:N$121, $E51)-INDEX('TAB input'!N$126:N$175, $E51)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E51)-INDEX('TAB input'!O$72:O$121, $E51)-INDEX('TAB input'!O$126:O$175, $E51)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E51)-INDEX('TAB input'!P$72:P$121, $E51)-INDEX('TAB input'!P$126:P$175, $E51)","v":2.5842151072905988E-2},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E51)-INDEX('TAB input'!Q$72:Q$121, $E51)-INDEX('TAB input'!Q$126:Q$175, $E51)","v":4.8856427967612866E-2},{"$f":"INDEX('TAB input'!R$18:R$67, $E51)-INDEX('TAB input'!R$72:R$121, $E51)-INDEX('TAB input'!R$126:R$175, $E51)","v":0.28805367587641262},{"$f":"INDEX('TAB input'!S$18:S$67, $E51)-INDEX('TAB input'!S$72:S$121, $E51)-INDEX('TAB input'!S$126:S$175, $E51)","v":0.37441098241487131},{"$f":"INDEX('TAB input'!T$18:T$67, $E51)-INDEX('TAB input'!T$72:T$121, $E51)-INDEX('TAB input'!T$126:T$175, $E51)","v":0.11121340914964695},{"$f":"INDEX('TAB input'!U$18:U$67, $E51)-INDEX('TAB input'!U$72:U$121, $E51)-INDEX('TAB input'!U$126:U$175, $E51)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E51)-INDEX('TAB input'!V$72:V$121, $E51)-INDEX('TAB input'!V$126:V$175, $E51)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E51)-INDEX('TAB input'!W$72:W$121, $E51)-INDEX('TAB input'!W$126:W$175, $E51)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E51)-INDEX('TAB input'!X$72:X$121, $E51)-INDEX('TAB input'!X$126:X$175, $E51)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E51)-INDEX('TAB input'!Y$72:Y$121, $E51)-INDEX('TAB input'!Y$126:Y$175, $E51)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E51)-INDEX('TAB input'!Z$72:Z$121, $E51)-INDEX('TAB input'!Z$126:Z$175, $E51)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E51)-INDEX('TAB input'!AA$72:AA$121, $E51)-INDEX('TAB input'!AA$126:AA$175, $E51)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E51)-INDEX('TAB input'!AB$72:AB$121, $E51)-INDEX('TAB input'!AB$126:AB$175, $E51)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E51)-INDEX('TAB input'!AC$72:AC$121, $E51)-INDEX('TAB input'!AC$126:AC$175, $E51)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E51)-INDEX('TAB input'!AD$72:AD$121, $E51)-INDEX('TAB input'!AD$126:AD$175, $E51)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E51)-INDEX('TAB input'!AE$72:AE$121, $E51)-INDEX('TAB input'!AE$126:AE$175, $E51)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E51)-INDEX('TAB input'!AF$72:AF$121, $E51)-INDEX('TAB input'!AF$126:AF$175, $E51)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E51)-INDEX('TAB input'!AG$72:AG$121, $E51)-INDEX('TAB input'!AG$126:AG$175, $E51)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E51)-INDEX('TAB input'!AH$72:AH$121, $E51)-INDEX('TAB input'!AH$126:AH$175, $E51)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E51)-INDEX('TAB input'!AI$72:AI$121, $E51)-INDEX('TAB input'!AI$126:AI$175, $E51)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E51)-INDEX('TAB input'!AJ$72:AJ$121, $E51)-INDEX('TAB input'!AJ$126:AJ$175, $E51)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E51)-INDEX('TAB input'!AK$72:AK$121, $E51)-INDEX('TAB input'!AK$126:AK$175, $E51)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E51)-INDEX('TAB input'!AL$72:AL$121, $E51)-INDEX('TAB input'!AL$126:AL$175, $E51)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E51)-INDEX('TAB input'!AM$72:AM$121, $E51)-INDEX('TAB input'!AM$126:AM$175, $E51)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E51)-INDEX('TAB input'!AN$72:AN$121, $E51)-INDEX('TAB input'!AN$126:AN$175, $E51)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E51)-INDEX('TAB input'!AO$72:AO$121, $E51)-INDEX('TAB input'!AO$126:AO$175, $E51)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E51)-INDEX('TAB input'!AP$72:AP$121, $E51)-INDEX('TAB input'!AP$126:AP$175, $E51)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E51)-INDEX('TAB input'!AQ$72:AQ$121, $E51)-INDEX('TAB input'!AQ$126:AQ$175, $E51)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E51)-INDEX('TAB input'!AR$72:AR$121, $E51)-INDEX('TAB input'!AR$126:AR$175, $E51)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E51)-INDEX('TAB input'!AS$72:AS$121, $E51)-INDEX('TAB input'!AS$126:AS$175, $E51)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E51)-INDEX('TAB input'!AT$72:AT$121, $E51)-INDEX('TAB input'!AT$126:AT$175, $E51)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E51)-INDEX('TAB input'!AU$72:AU$121, $E51)-INDEX('TAB input'!AU$126:AU$175, $E51)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E51)-INDEX('TAB input'!AV$72:AV$121, $E51)-INDEX('TAB input'!AV$126:AV$175, $E51)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E51)-INDEX('TAB input'!AW$72:AW$121, $E51)-INDEX('TAB input'!AW$126:AW$175, $E51)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E51)-INDEX('TAB input'!AX$72:AX$121, $E51)-INDEX('TAB input'!AX$126:AX$175, $E51)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E51)-INDEX('TAB input'!AY$72:AY$121, $E51)-INDEX('TAB input'!AY$126:AY$175, $E51)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E51)-INDEX('TAB input'!AZ$72:AZ$121, $E51)-INDEX('TAB input'!AZ$126:AZ$175, $E51)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E51)-INDEX('TAB input'!BA$72:BA$121, $E51)-INDEX('TAB input'!BA$126:BA$175, $E51)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E51)-INDEX('TAB input'!BB$72:BB$121, $E51)-INDEX('TAB input'!BB$126:BB$175, $E51)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E51)-INDEX('TAB input'!BC$72:BC$121, $E51)-INDEX('TAB input'!BC$126:BC$175, $E51)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E51)-INDEX('TAB input'!BD$72:BD$121, $E51)-INDEX('TAB input'!BD$126:BD$175, $E51)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E51)-INDEX('TAB input'!BE$72:BE$121, $E51)-INDEX('TAB input'!BE$126:BE$175, $E51)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E51)-INDEX('TAB input'!BF$72:BF$121, $E51)-INDEX('TAB input'!BF$126:BF$175, $E51)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E51)-INDEX('TAB input'!BG$72:BG$121, $E51)-INDEX('TAB input'!BG$126:BG$175, $E51)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E51)-INDEX('TAB input'!BH$72:BH$121, $E51)-INDEX('TAB input'!BH$126:BH$175, $E51)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E51)-INDEX('TAB input'!BI$72:BI$121, $E51)-INDEX('TAB input'!BI$126:BI$175, $E51)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E51)-INDEX('TAB input'!BJ$72:BJ$121, $E51)-INDEX('TAB input'!BJ$126:BJ$175, $E51)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E51)-INDEX('TAB input'!BK$72:BK$121, $E51)-INDEX('TAB input'!BK$126:BK$175, $E51)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E51)-INDEX('TAB input'!BL$72:BL$121, $E51)-INDEX('TAB input'!BL$126:BL$175, $E51)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E51)-INDEX('TAB input'!BM$72:BM$121, $E51)-INDEX('TAB input'!BM$126:BM$175, $E51)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E51)-INDEX('TAB input'!BN$72:BN$121, $E51)-INDEX('TAB input'!BN$126:BN$175, $E51)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E51)-INDEX('TAB input'!BO$72:BO$121, $E51)-INDEX('TAB input'!BO$126:BO$175, $E51)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E51)-INDEX('TAB input'!BP$72:BP$121, $E51)-INDEX('TAB input'!BP$126:BP$175, $E51)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E51)-INDEX('TAB input'!BQ$72:BQ$121, $E51)-INDEX('TAB input'!BQ$126:BQ$175, $E51)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E51)-INDEX('TAB input'!BR$72:BR$121, $E51)-INDEX('TAB input'!BR$126:BR$175, $E51)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E51)-INDEX('TAB input'!BS$72:BS$121, $E51)-INDEX('TAB input'!BS$126:BS$175, $E51)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E51)-INDEX('TAB input'!BT$72:BT$121, $E51)-INDEX('TAB input'!BT$126:BT$175, $E51)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E51)-INDEX('TAB input'!BU$72:BU$121, $E51)-INDEX('TAB input'!BU$126:BU$175, $E51)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E51)-INDEX('TAB input'!BV$72:BV$121, $E51)-INDEX('TAB input'!BV$126:BV$175, $E51)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E51)-INDEX('TAB input'!BW$72:BW$121, $E51)-INDEX('TAB input'!BW$126:BW$175, $E51)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E51)-INDEX('TAB input'!BX$72:BX$121, $E51)-INDEX('TAB input'!BX$126:BX$175, $E51)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E51)-INDEX('TAB input'!BY$72:BY$121, $E51)-INDEX('TAB input'!BY$126:BY$175, $E51)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E51)-INDEX('TAB input'!BZ$72:BZ$121, $E51)-INDEX('TAB input'!BZ$126:BZ$175, $E51)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E51)-INDEX('TAB input'!CA$72:CA$121, $E51)-INDEX('TAB input'!CA$126:CA$175, $E51)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E51)-INDEX('TAB input'!CB$72:CB$121, $E51)-INDEX('TAB input'!CB$126:CB$175, $E51)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E51)-INDEX('TAB input'!CC$72:CC$121, $E51)-INDEX('TAB input'!CC$126:CC$175, $E51)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E51)=\"\", IF($G51=0, 0, F52), INDEX('TAB input'!$G$180:$G$229, $E51))","v":49.251817953046576},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E51)=\"\", G52, INDEX('TAB input'!H$180:H$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E51)=\"\", H52, INDEX('TAB input'!I$180:I$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E51)=\"\", I52, INDEX('TAB input'!J$180:J$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E51)=\"\", J52, INDEX('TAB input'!K$180:K$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E51)=\"\", K52, INDEX('TAB input'!L$180:L$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E51)=\"\", L52, INDEX('TAB input'!M$180:M$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E51)=\"\", M52, INDEX('TAB input'!N$180:N$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E51)=\"\", N52, INDEX('TAB input'!O$180:O$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E51)=\"\", O52, INDEX('TAB input'!P$180:P$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E51)=\"\", P52, INDEX('TAB input'!Q$180:Q$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E51)=\"\", Q52, INDEX('TAB input'!R$180:R$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E51)=\"\", R52, INDEX('TAB input'!S$180:S$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E51)=\"\", S52, INDEX('TAB input'!T$180:T$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E51)=\"\", T52, INDEX('TAB input'!U$180:U$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E51)=\"\", U52, INDEX('TAB input'!V$180:V$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E51)=\"\", V52, INDEX('TAB input'!W$180:W$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E51)=\"\", W52, INDEX('TAB input'!X$180:X$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E51)=\"\", X52, INDEX('TAB input'!Y$180:Y$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E51)=\"\", Y52, INDEX('TAB input'!Z$180:Z$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E51)=\"\", Z52, INDEX('TAB input'!AA$180:AA$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E51)=\"\", AA52, INDEX('TAB input'!AB$180:AB$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E51)=\"\", AB52, INDEX('TAB input'!AC$180:AC$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E51)=\"\", AC52, INDEX('TAB input'!AD$180:AD$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E51)=\"\", AD52, INDEX('TAB input'!AE$180:AE$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E51)=\"\", AE52, INDEX('TAB input'!AF$180:AF$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E51)=\"\", AF52, INDEX('TAB input'!AG$180:AG$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E51)=\"\", AG52, INDEX('TAB input'!AH$180:AH$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E51)=\"\", AH52, INDEX('TAB input'!AI$180:AI$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E51)=\"\", AI52, INDEX('TAB input'!AJ$180:AJ$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E51)=\"\", AJ52, INDEX('TAB input'!AK$180:AK$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E51)=\"\", AK52, INDEX('TAB input'!AL$180:AL$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E51)=\"\", AL52, INDEX('TAB input'!AM$180:AM$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E51)=\"\", AM52, INDEX('TAB input'!AN$180:AN$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E51)=\"\", AN52, INDEX('TAB input'!AO$180:AO$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E51)=\"\", AO52, INDEX('TAB input'!AP$180:AP$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E51)=\"\", AP52, INDEX('TAB input'!AQ$180:AQ$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E51)=\"\", AQ52, INDEX('TAB input'!AR$180:AR$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E51)=\"\", AR52, INDEX('TAB input'!AS$180:AS$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E51)=\"\", AS52, INDEX('TAB input'!AT$180:AT$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E51)=\"\", AT52, INDEX('TAB input'!AU$180:AU$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E51)=\"\", AU52, INDEX('TAB input'!AV$180:AV$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E51)=\"\", AV52, INDEX('TAB input'!AW$180:AW$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E51)=\"\", AW52, INDEX('TAB input'!AX$180:AX$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E51)=\"\", AX52, INDEX('TAB input'!AY$180:AY$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E51)=\"\", AY52, INDEX('TAB input'!AZ$180:AZ$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E51)=\"\", AZ52, INDEX('TAB input'!BA$180:BA$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E51)=\"\", BA52, INDEX('TAB input'!BB$180:BB$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E51)=\"\", BB52, INDEX('TAB input'!BC$180:BC$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E51)=\"\", BC52, INDEX('TAB input'!BD$180:BD$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E51)=\"\", BD52, INDEX('TAB input'!BE$180:BE$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E51)=\"\", BE52, INDEX('TAB input'!BF$180:BF$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E51)=\"\", BF52, INDEX('TAB input'!BG$180:BG$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E51)=\"\", BG52, INDEX('TAB input'!BH$180:BH$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E51)=\"\", BH52, INDEX('TAB input'!BI$180:BI$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E51)=\"\", BI52, INDEX('TAB input'!BJ$180:BJ$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E51)=\"\", BJ52, INDEX('TAB input'!BK$180:BK$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E51)=\"\", BK52, INDEX('TAB input'!BL$180:BL$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E51)=\"\", BL52, INDEX('TAB input'!BM$180:BM$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E51)=\"\", BM52, INDEX('TAB input'!BN$180:BN$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E51)=\"\", BN52, INDEX('TAB input'!BO$180:BO$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E51)=\"\", BO52, INDEX('TAB input'!BP$180:BP$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E51)=\"\", BP52, INDEX('TAB input'!BQ$180:BQ$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E51)=\"\", BQ52, INDEX('TAB input'!BR$180:BR$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E51)=\"\", BR52, INDEX('TAB input'!BS$180:BS$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E51)=\"\", BS52, INDEX('TAB input'!BT$180:BT$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E51)=\"\", BT52, INDEX('TAB input'!BU$180:BU$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E51)=\"\", BU52, INDEX('TAB input'!BV$180:BV$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E51)=\"\", BV52, INDEX('TAB input'!BW$180:BW$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E51)=\"\", BW52, INDEX('TAB input'!BX$180:BX$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E51)=\"\", BX52, INDEX('TAB input'!BY$180:BY$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E51)=\"\", BY52, INDEX('TAB input'!BZ$180:BZ$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E51)=\"\", BZ52, INDEX('TAB input'!CA$180:CA$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E51)=\"\", CA52, INDEX('TAB input'!CB$180:CB$229, $E51))","v":50},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E51)=\"\", CB52, INDEX('TAB input'!CC$180:CC$229, $E51))","v":50}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E51)=0, G53, INDEX('TAB input'!H$233:H$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E51)=0, H53, INDEX('TAB input'!I$233:I$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E51)=0, I53, INDEX('TAB input'!J$233:J$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E51)=0, J53, INDEX('TAB input'!K$233:K$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E51)=0, K53, INDEX('TAB input'!L$233:L$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E51)=0, L53, INDEX('TAB input'!M$233:M$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E51)=0, M53, INDEX('TAB input'!N$233:N$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E51)=0, N53, INDEX('TAB input'!O$233:O$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E51)=0, O53, INDEX('TAB input'!P$233:P$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E51)=0, P53, INDEX('TAB input'!Q$233:Q$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E51)=0, Q53, INDEX('TAB input'!R$233:R$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E51)=0, R53, INDEX('TAB input'!S$233:S$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E51)=0, S53, INDEX('TAB input'!T$233:T$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E51)=0, T53, INDEX('TAB input'!U$233:U$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E51)=0, U53, INDEX('TAB input'!V$233:V$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E51)=0, V53, INDEX('TAB input'!W$233:W$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E51)=0, W53, INDEX('TAB input'!X$233:X$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E51)=0, X53, INDEX('TAB input'!Y$233:Y$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E51)=0, Y53, INDEX('TAB input'!Z$233:Z$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E51)=0, Z53, INDEX('TAB input'!AA$233:AA$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E51)=0, AA53, INDEX('TAB input'!AB$233:AB$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E51)=0, AB53, INDEX('TAB input'!AC$233:AC$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E51)=0, AC53, INDEX('TAB input'!AD$233:AD$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E51)=0, AD53, INDEX('TAB input'!AE$233:AE$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E51)=0, AE53, INDEX('TAB input'!AF$233:AF$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E51)=0, AF53, INDEX('TAB input'!AG$233:AG$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E51)=0, AG53, INDEX('TAB input'!AH$233:AH$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E51)=0, AH53, INDEX('TAB input'!AI$233:AI$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E51)=0, AI53, INDEX('TAB input'!AJ$233:AJ$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E51)=0, AJ53, INDEX('TAB input'!AK$233:AK$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E51)=0, AK53, INDEX('TAB input'!AL$233:AL$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E51)=0, AL53, INDEX('TAB input'!AM$233:AM$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E51)=0, AM53, INDEX('TAB input'!AN$233:AN$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E51)=0, AN53, INDEX('TAB input'!AO$233:AO$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E51)=0, AO53, INDEX('TAB input'!AP$233:AP$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E51)=0, AP53, INDEX('TAB input'!AQ$233:AQ$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E51)=0, AQ53, INDEX('TAB input'!AR$233:AR$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E51)=0, AR53, INDEX('TAB input'!AS$233:AS$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E51)=0, AS53, INDEX('TAB input'!AT$233:AT$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E51)=0, AT53, INDEX('TAB input'!AU$233:AU$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E51)=0, AU53, INDEX('TAB input'!AV$233:AV$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E51)=0, AV53, INDEX('TAB input'!AW$233:AW$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E51)=0, AW53, INDEX('TAB input'!AX$233:AX$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E51)=0, AX53, INDEX('TAB input'!AY$233:AY$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E51)=0, AY53, INDEX('TAB input'!AZ$233:AZ$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E51)=0, AZ53, INDEX('TAB input'!BA$233:BA$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E51)=0, BA53, INDEX('TAB input'!BB$233:BB$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E51)=0, BB53, INDEX('TAB input'!BC$233:BC$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E51)=0, BC53, INDEX('TAB input'!BD$233:BD$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E51)=0, BD53, INDEX('TAB input'!BE$233:BE$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E51)=0, BE53, INDEX('TAB input'!BF$233:BF$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E51)=0, BF53, INDEX('TAB input'!BG$233:BG$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E51)=0, BG53, INDEX('TAB input'!BH$233:BH$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E51)=0, BH53, INDEX('TAB input'!BI$233:BI$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E51)=0, BI53, INDEX('TAB input'!BJ$233:BJ$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E51)=0, BJ53, INDEX('TAB input'!BK$233:BK$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E51)=0, BK53, INDEX('TAB input'!BL$233:BL$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E51)=0, BL53, INDEX('TAB input'!BM$233:BM$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E51)=0, BM53, INDEX('TAB input'!BN$233:BN$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E51)=0, BN53, INDEX('TAB input'!BO$233:BO$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E51)=0, BO53, INDEX('TAB input'!BP$233:BP$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E51)=0, BP53, INDEX('TAB input'!BQ$233:BQ$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E51)=0, BQ53, INDEX('TAB input'!BR$233:BR$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E51)=0, BR53, INDEX('TAB input'!BS$233:BS$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E51)=0, BS53, INDEX('TAB input'!BT$233:BT$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E51)=0, BT53, INDEX('TAB input'!BU$233:BU$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E51)=0, BU53, INDEX('TAB input'!BV$233:BV$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E51)=0, BV53, INDEX('TAB input'!BW$233:BW$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E51)=0, BW53, INDEX('TAB input'!BX$233:BX$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E51)=0, BX53, INDEX('TAB input'!BY$233:BY$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E51)=0, BY53, INDEX('TAB input'!BZ$233:BZ$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E51)=0, BZ53, INDEX('TAB input'!CA$233:CA$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E51)=0, CA53, INDEX('TAB input'!CB$233:CB$282, $E51))","v":60},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E51)=0, CB53, INDEX('TAB input'!CC$233:CC$282, $E51))","v":60}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E51)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E51)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E51)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E51)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E51)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E51)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E51)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E51)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E51)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E51)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E51)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E51)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E51)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E51)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E51)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E51)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E51)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E51)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E51)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E51)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E51)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E51)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E51)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E51)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E51)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E51)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E51)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E51)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E51)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E51)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E51)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E51)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E51)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E51)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E51)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E51)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E51)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E51)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E51)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E51)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E51)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E51)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E51)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E51)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E51)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E51)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E51)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E51)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E51)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E51)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E51)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E51)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E51)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E51)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E51)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E51)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E51)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E51)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E51)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E51)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E51)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E51)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E51)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E51)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E51)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E51)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E51)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E51)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E51)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E51)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E51)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E51)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E51)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E51)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E51)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E51)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E51)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E51)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E51)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E51)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E51)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E51)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E51)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E51)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E51)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E51)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E51)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E51)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E51)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E51)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E51)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E51)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E51)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E51)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E51)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E51)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E51)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E51)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E51)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E51)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E51)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E51)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E51)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E51)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E51)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E51)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E51)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E51)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E51)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E51)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E51)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E51)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E51)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E51)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E51)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E51)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E51)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E51)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E51)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E51)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E51)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E51)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E51)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E51)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E51)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E51)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E51)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E51)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E51)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E51)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E51)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E51)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E51)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E51)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E51)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E51)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E51)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E51)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E51)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E51)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E51)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E51)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E51)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E51)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E51)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E51)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E51)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E51)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E51)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E51)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E51)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E51)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E51)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E51)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E51)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E51)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E51)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E51)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E51)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E51)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E51)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E51)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E51)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E51)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E51)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E51)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E51)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E51)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E51)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E51)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E51)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E51)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E51)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E51)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E51)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E51)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E51)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E51)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E51)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E51)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E51)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E51)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E51)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E51)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E51)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E51)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E51)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E51)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E51)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E51)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E51)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E51)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E51)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E51)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E51)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E51)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E51)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E51)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E51)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E51)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E51)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E51)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E51)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E51)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E51)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E51)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E51)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E51)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E51)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E51)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E51)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E51)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E51)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E51)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E51)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E51)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E51)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E51)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E51)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E51)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E51)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E51)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E51)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E51)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E51)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E51)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E51)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E51)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E51)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E51)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E51)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E51)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E51)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E51)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E51)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E51)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E51)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E51)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E51)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E51)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E51)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E51)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E51)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E51)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E51)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E51)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E51)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E51)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E51)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E51)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E51)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E51)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E51)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E51)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E51)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E51)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E51)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E51)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E51)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E51)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E51)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E51)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E51)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E51)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E51)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E51)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E51)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E51)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E51)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E51)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E51)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E51)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E51)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E51)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E51)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E51)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E51)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E51)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E51)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E51)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E51)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E51)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E51)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E51)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E51)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E51)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E51)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E51)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E51)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E51)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E51)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E51)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E51)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E51)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E51)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E51)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":0},{"$f":"'TAB input'!I$13","v":0},{"$f":"'TAB input'!J$13","v":0},{"$f":"'TAB input'!K$13","v":0},{"$f":"'TAB input'!L$13","v":0},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":2},{"$f":"'TAB input'!Q$13","v":2},{"$f":"'TAB input'!R$13","v":2},{"$f":"'TAB input'!S$13","v":2},{"$f":"'TAB input'!T$13","v":2},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0},{"$f":"'TAB input'!BV$13","v":0},{"$f":"'TAB input'!BW$13","v":0},{"$f":"'TAB input'!BX$13","v":0},{"$f":"'TAB input'!BY$13","v":0},{"$f":"'TAB input'!BZ$13","v":0},{"$f":"'TAB input'!CA$13","v":0},{"$f":"'TAB input'!CB$13","v":0},{"$f":"'TAB input'!CC$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E51)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E51)=\"\", G59, INDEX('TAB input'!H$446:H$495, $E51))","v":"SL"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E51)=\"\", H59, INDEX('TAB input'!I$446:I$495, $E51))","v":"SL"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E51)=\"\", I59, INDEX('TAB input'!J$446:J$495, $E51))","v":"SL"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E51)=\"\", J59, INDEX('TAB input'!K$446:K$495, $E51))","v":"SL"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E51)=\"\", K59, INDEX('TAB input'!L$446:L$495, $E51))","v":"SL"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E51)=\"\", L59, INDEX('TAB input'!M$446:M$495, $E51))","v":"SL"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E51)=\"\", M59, INDEX('TAB input'!N$446:N$495, $E51))","v":"SL"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E51)=\"\", N59, INDEX('TAB input'!O$446:O$495, $E51))","v":"SL"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E51)=\"\", O59, INDEX('TAB input'!P$446:P$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E51)=\"\", P59, INDEX('TAB input'!Q$446:Q$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E51)=\"\", Q59, INDEX('TAB input'!R$446:R$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E51)=\"\", R59, INDEX('TAB input'!S$446:S$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E51)=\"\", S59, INDEX('TAB input'!T$446:T$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E51)=\"\", T59, INDEX('TAB input'!U$446:U$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E51)=\"\", U59, INDEX('TAB input'!V$446:V$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E51)=\"\", V59, INDEX('TAB input'!W$446:W$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E51)=\"\", W59, INDEX('TAB input'!X$446:X$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E51)=\"\", X59, INDEX('TAB input'!Y$446:Y$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E51)=\"\", Y59, INDEX('TAB input'!Z$446:Z$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E51)=\"\", Z59, INDEX('TAB input'!AA$446:AA$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E51)=\"\", AA59, INDEX('TAB input'!AB$446:AB$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E51)=\"\", AB59, INDEX('TAB input'!AC$446:AC$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E51)=\"\", AC59, INDEX('TAB input'!AD$446:AD$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E51)=\"\", AD59, INDEX('TAB input'!AE$446:AE$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E51)=\"\", AE59, INDEX('TAB input'!AF$446:AF$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E51)=\"\", AF59, INDEX('TAB input'!AG$446:AG$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E51)=\"\", AG59, INDEX('TAB input'!AH$446:AH$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E51)=\"\", AH59, INDEX('TAB input'!AI$446:AI$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E51)=\"\", AI59, INDEX('TAB input'!AJ$446:AJ$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E51)=\"\", AJ59, INDEX('TAB input'!AK$446:AK$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E51)=\"\", AK59, INDEX('TAB input'!AL$446:AL$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E51)=\"\", AL59, INDEX('TAB input'!AM$446:AM$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E51)=\"\", AM59, INDEX('TAB input'!AN$446:AN$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E51)=\"\", AN59, INDEX('TAB input'!AO$446:AO$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E51)=\"\", AO59, INDEX('TAB input'!AP$446:AP$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E51)=\"\", AP59, INDEX('TAB input'!AQ$446:AQ$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E51)=\"\", AQ59, INDEX('TAB input'!AR$446:AR$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E51)=\"\", AR59, INDEX('TAB input'!AS$446:AS$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E51)=\"\", AS59, INDEX('TAB input'!AT$446:AT$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E51)=\"\", AT59, INDEX('TAB input'!AU$446:AU$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E51)=\"\", AU59, INDEX('TAB input'!AV$446:AV$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E51)=\"\", AV59, INDEX('TAB input'!AW$446:AW$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E51)=\"\", AW59, INDEX('TAB input'!AX$446:AX$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E51)=\"\", AX59, INDEX('TAB input'!AY$446:AY$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E51)=\"\", AY59, INDEX('TAB input'!AZ$446:AZ$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E51)=\"\", AZ59, INDEX('TAB input'!BA$446:BA$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E51)=\"\", BA59, INDEX('TAB input'!BB$446:BB$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E51)=\"\", BB59, INDEX('TAB input'!BC$446:BC$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E51)=\"\", BC59, INDEX('TAB input'!BD$446:BD$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E51)=\"\", BD59, INDEX('TAB input'!BE$446:BE$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E51)=\"\", BE59, INDEX('TAB input'!BF$446:BF$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E51)=\"\", BF59, INDEX('TAB input'!BG$446:BG$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E51)=\"\", BG59, INDEX('TAB input'!BH$446:BH$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E51)=\"\", BH59, INDEX('TAB input'!BI$446:BI$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E51)=\"\", BI59, INDEX('TAB input'!BJ$446:BJ$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E51)=\"\", BJ59, INDEX('TAB input'!BK$446:BK$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E51)=\"\", BK59, INDEX('TAB input'!BL$446:BL$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E51)=\"\", BL59, INDEX('TAB input'!BM$446:BM$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E51)=\"\", BM59, INDEX('TAB input'!BN$446:BN$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E51)=\"\", BN59, INDEX('TAB input'!BO$446:BO$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E51)=\"\", BO59, INDEX('TAB input'!BP$446:BP$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E51)=\"\", BP59, INDEX('TAB input'!BQ$446:BQ$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E51)=\"\", BQ59, INDEX('TAB input'!BR$446:BR$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E51)=\"\", BR59, INDEX('TAB input'!BS$446:BS$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E51)=\"\", BS59, INDEX('TAB input'!BT$446:BT$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E51)=\"\", BT59, INDEX('TAB input'!BU$446:BU$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E51)=\"\", BU59, INDEX('TAB input'!BV$446:BV$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E51)=\"\", BV59, INDEX('TAB input'!BW$446:BW$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E51)=\"\", BW59, INDEX('TAB input'!BX$446:BX$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E51)=\"\", BX59, INDEX('TAB input'!BY$446:BY$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E51)=\"\", BY59, INDEX('TAB input'!BZ$446:BZ$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E51)=\"\", BZ59, INDEX('TAB input'!CA$446:CA$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E51)=\"\", CA59, INDEX('TAB input'!CB$446:CB$495, $E51))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E51)=\"\", CB59, INDEX('TAB input'!CC$446:CC$495, $E51))","v":"DV"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>H$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:G62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>G$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:G62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:G62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>I$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:H62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>H$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:H62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:H62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>J$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:I62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>I$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:I62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:I62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>K$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:J62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>J$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:J62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:J62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>L$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:K62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>K$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:K62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:K62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>M$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:L62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>L$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:L62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:L62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>N$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:M62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>M$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:M62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:M62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>O$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:N62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>N$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:N62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:N62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>P$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:O62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>O$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:O62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:O62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>Q$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:P62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>P$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:P62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:P62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>R$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:Q62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>Q$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:Q62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:Q62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>S$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:R62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>R$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:R62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:R62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>T$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:S62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>S$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:S62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:S62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>U$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:T62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>T$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:T62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:T62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>V$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:U62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>U$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:U62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:U62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>W$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:V62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>V$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:V62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:V62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>X$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:W62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>W$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:W62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:W62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>Y$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:X62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>X$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:X62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:X62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>Z$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:Y62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>Y$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:Y62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:Y62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AA$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:Z62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>Z$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:Z62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:Z62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AB$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AA62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>AA$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AA62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AA62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AC$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AB62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>AB$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AB62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AB62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AD$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AC62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>AC$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AC62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AC62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AE$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AD62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>AD$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AD62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AD62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AF$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AE62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>AE$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AE62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AE62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AG$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AF62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>AF$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AF62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AF62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AH$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AG62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>AG$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AG62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AG62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AI$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AH62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>AH$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AH62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AH62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AJ$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AI62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>AI$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AI62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AI62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AK$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AJ62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>AJ$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AJ62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AJ62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AL$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AK62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>AK$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AK62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AK62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AM$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AL62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>AL$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AL62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AL62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AN$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AM62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>AM$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AM62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AM62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AO$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AN62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>AN$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AN62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AN62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AP$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AO62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>AO$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AO62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AO62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AQ$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AP62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>AP$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AP62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AP62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AR$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AQ62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>AQ$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AQ62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AQ62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AS$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AR62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>AR$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AR62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AR62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AT$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AS62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>AS$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AS62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AS62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AU$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AT62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>AT$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AT62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AT62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AV$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AU62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>AU$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AU62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AU62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AW$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AV62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>AV$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AV62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AV62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AX$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AW62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>AW$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AW62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AW62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AY$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AX62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>AX$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AX62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AX62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>AZ$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AY62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>AY$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AY62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AY62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BA$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AZ62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>AZ$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:AZ62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:AZ62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BB$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BA62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>BA$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BA62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BA62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BC$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BB62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>BB$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BB62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BB62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BD$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BC62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>BC$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BC62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BC62))))","v":3.3020102716903477E-2},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BE$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BD62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>BD$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BD62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BD62))))","v":8.3150546755583754E-3},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BF$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BE62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>BE$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BE62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BE62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BG$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BF62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>BF$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BF62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BF62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BH$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BG62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>BG$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BG62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BG62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BI$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BH62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>BH$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BH62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BH62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BJ$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BI62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>BI$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BI62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BI62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BK$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BJ62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>BJ$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BJ62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BJ62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BL$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BK62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>BK$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BK62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BK62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BM$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BL62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>BL$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BL62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BL62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BN$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BM62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>BM$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BM62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BM62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BO$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BN62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>BN$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BN62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BN62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BP$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BO62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>BO$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BO62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BO62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BQ$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BP62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>BP$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BP62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BP62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BR$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BQ62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>BQ$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BQ62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BQ62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BS$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BR62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>BR$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BR62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BR62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BT$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BS62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>BS$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BS62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BS62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BU$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BT62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>BT$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BT62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BT62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BV$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BU62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>BU$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BU62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BU62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BW$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BV62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>BV$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BV62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BV62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BX$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BW62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>BW$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BW62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BW62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BY$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BX62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>BX$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BX62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BX62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>BZ$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BY62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>BY$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BY62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BY62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>CA$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BZ62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>BZ$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:BZ62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:BZ62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>CB$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CA62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>CA$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:CA62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CA62))))","v":0},{"$f":"IF(OFFSET($G52, -$E62, $E62)=\"n/a\",0,IF(OFFSET($G59, -$E62, $E62)=\"SL\",\nIF(OFFSET($G52,-$E62,$E62)+$E62>CC$5,IFERROR((OFFSET($G51,-$E62,$E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CB62)),\nIF(OFFSET($G52,-$E62,$E62)+$E62>CB$5,IFERROR(((OFFSET($G51,-$E62,$E62)-SUM($G62:CB62))*OFFSET($G58, -$E62, $E62)/(OFFSET($G52,-$E62,$E62))),0),OFFSET($G51,-$E62,$E62)-SUM($G62:CB62))))","v":0}]
[null,null,null,null,{"$f":"E62+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E63)","v":"Depreciation of net capex 2011-12"},null,null,{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>I$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:H63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>H$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:H63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:H63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>J$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:I63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>I$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:I63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:I63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>K$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:J63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>J$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:J63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:J63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>L$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:K63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>K$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:K63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:K63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>M$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:L63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>L$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:L63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:L63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>N$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:M63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>M$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:M63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:M63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>O$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:N63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>N$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:N63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:N63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>P$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:O63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>O$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:O63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:O63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>Q$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:P63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>P$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:P63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:P63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>R$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:Q63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>Q$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:Q63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:Q63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>S$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:R63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>R$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:R63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:R63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>T$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:S63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>S$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:S63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:S63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>U$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:T63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>T$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:T63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:T63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>V$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:U63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>U$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:U63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:U63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>W$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:V63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>V$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:V63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:V63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>X$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:W63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>W$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:W63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:W63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>Y$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:X63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>X$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:X63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:X63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>Z$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:Y63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>Y$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:Y63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:Y63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AA$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:Z63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>Z$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:Z63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:Z63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AB$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AA63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AA$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AA63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AA63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AC$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AB63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AB$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AB63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AB63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AD$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AC63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AC$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AC63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AC63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AE$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AD63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AD$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AD63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AD63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AF$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AE63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AE$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AE63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AE63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AG$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AF63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AF$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AF63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AF63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AH$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AG63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AG$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AG63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AG63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AI$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AH63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AH$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AH63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AH63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AJ$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AI63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AI$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AI63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AI63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AK$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AJ63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AJ$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AJ63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AJ63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AL$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AK63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AK$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AK63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AK63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AM$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AL63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AL$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AL63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AL63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AN$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AM63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AM$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AM63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AM63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AO$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AN63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AN$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AN63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AN63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AP$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AO63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AO$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AO63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AO63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AQ$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AP63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AP$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AP63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AP63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AR$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AQ63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AQ$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AQ63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AQ63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AS$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AR63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AR$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AR63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AR63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AT$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AS63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AS$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AS63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AS63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AU$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AT63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AT$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AT63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AT63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AV$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AU63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AU$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AU63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AU63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AW$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AV63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AV$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AV63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AV63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AX$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AW63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AW$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AW63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AW63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AY$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AX63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AX$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AX63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AX63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>AZ$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AY63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AY$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AY63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AY63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BA$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AZ63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>AZ$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:AZ63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:AZ63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BB$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BA63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BA$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BA63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BA63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BC$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BB63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BB$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BB63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BB63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BD$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BC63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BC$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BC63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BC63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BE$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BD63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BD$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BD63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BD63))))","v":5.7526241134498671E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BF$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BE63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BE$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BE63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BE63))))","v":5.7526241134498446E-3},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BG$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BF63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BF$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BF63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BF63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BH$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BG63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BG$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BG63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BG63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BI$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BH63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BH$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BH63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BH63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BJ$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BI63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BI$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BI63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BI63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BK$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BJ63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BJ$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BJ63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BJ63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BL$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BK63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BK$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BK63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BK63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BM$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BL63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BL$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BL63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BL63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BN$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BM63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BM$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BM63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BM63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BO$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BN63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BN$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BN63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BN63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BP$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BO63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BO$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BO63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BO63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BQ$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BP63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BP$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BP63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BP63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BR$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BQ63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BQ$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BQ63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BQ63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BS$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BR63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BR$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BR63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BR63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BT$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BS63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BS$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BS63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BS63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BU$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BT63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BT$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BT63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BT63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BV$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BU63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BU$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BU63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BU63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BW$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BV63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BV$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BV63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BV63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BX$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BW63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BW$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BW63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BW63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BY$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BX63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BX$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BX63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BX63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>BZ$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BY63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BY$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BY63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BY63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>CA$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BZ63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>BZ$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:BZ63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:BZ63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>CB$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:CA63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>CA$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:CA63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:CA63))))","v":0},{"$f":"IF(OFFSET($G53, -$E63, $E63)=\"n/a\",0,IF(OFFSET($G60, -$E63, $E63)=\"SL\",\nIF(OFFSET($G53,-$E63,$E63)+$E63>CC$5,IFERROR((OFFSET($G52,-$E63,$E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:CB63)),\nIF(OFFSET($G54,-$E63,$E63)+$E63>CB$5,IFERROR(((OFFSET($G52,-$E63,$E63)-SUM($G63:CB63))*OFFSET($G59, -$E63, $E63)/(OFFSET($G53,-$E63,$E63))),0),OFFSET($G52,-$E63,$E63)-SUM($G63:CB63))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E64)","v":"Depreciation of net capex 2012-13"},null,null,null,{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>J$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:I64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>I$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:I64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:I64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>K$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:J64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>J$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:J64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:J64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>L$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:K64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>K$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:K64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:K64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>M$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:L64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>L$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:L64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:L64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>N$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:M64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>M$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:M64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:M64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>O$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:N64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>N$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:N64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:N64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>P$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:O64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>O$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:O64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:O64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>Q$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:P64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>P$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:P64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:P64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>R$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:Q64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>Q$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:Q64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:Q64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>S$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:R64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>R$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:R64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:R64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>T$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:S64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>S$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:S64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:S64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>U$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:T64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>T$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:T64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:T64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>V$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:U64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>U$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:U64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:U64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>W$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:V64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>V$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:V64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:V64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>X$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:W64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>W$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:W64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:W64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>Y$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:X64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>X$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:X64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:X64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>Z$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:Y64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>Y$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:Y64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:Y64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AA$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:Z64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>Z$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:Z64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:Z64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AB$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AA64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AA$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AA64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AA64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AC$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AB64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AB$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AB64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AB64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AD$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AC64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AC$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AC64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AC64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AE$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AD64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AD$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AD64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AD64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AF$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AE64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AE$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AE64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AE64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AG$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AF64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AF$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AF64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AF64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AH$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AG64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AG$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AG64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AG64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AI$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AH64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AH$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AH64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AH64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AJ$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AI64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AI$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AI64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AI64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AK$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AJ64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AJ$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AJ64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AJ64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AL$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AK64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AK$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AK64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AK64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AM$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AL64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AL$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AL64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AL64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AN$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AM64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AM$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AM64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AM64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AO$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AN64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AN$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AN64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AN64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AP$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AO64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AO$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AO64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AO64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AQ$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AP64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AP$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AP64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AP64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AR$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AQ64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AQ$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AQ64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AQ64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AS$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AR64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AR$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AR64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AR64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AT$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AS64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AS$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AS64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AS64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AU$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AT64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AT$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AT64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AT64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AV$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AU64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AU$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AU64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AU64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AW$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AV64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AV$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AV64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AV64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AX$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AW64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AW$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AW64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AW64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AY$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AX64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AX$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AX64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AX64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>AZ$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AY64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AY$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AY64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AY64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BA$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AZ64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>AZ$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:AZ64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:AZ64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BB$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BA64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BA$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BA64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BA64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BC$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BB64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BB$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BB64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BB64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BD$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BC64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BC$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BC64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BC64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BE$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BD64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BD$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BD64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BD64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BF$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BE64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BE$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BE64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BE64))))","v":3.27598441041438E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BG$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BF64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BF$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BF64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BF64))))","v":3.2759844104144065E-3},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BH$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BG64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BG$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BG64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BG64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BI$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BH64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BH$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BH64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BH64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BJ$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BI64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BI$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BI64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BI64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BK$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BJ64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BJ$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BJ64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BJ64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BL$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BK64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BK$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BK64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BK64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BM$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BL64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BL$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BL64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BL64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BN$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BM64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BM$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BM64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BM64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BO$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BN64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BN$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BN64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BN64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BP$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BO64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BO$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BO64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BO64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BQ$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BP64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BP$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BP64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BP64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BR$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BQ64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BQ$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BQ64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BQ64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BS$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BR64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BR$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BR64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BR64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BT$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BS64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BS$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BS64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BS64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BU$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BT64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BT$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BT64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BT64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BV$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BU64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BU$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BU64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BU64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BW$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BV64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BV$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BV64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BV64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BX$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BW64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BW$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BW64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BW64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BY$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BX64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BX$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BX64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BX64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>BZ$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BY64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BY$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BY64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BY64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>CA$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BZ64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>BZ$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:BZ64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:BZ64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>CB$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:CA64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>CA$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:CA64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:CA64))))","v":0},{"$f":"IF(OFFSET($G54, -$E64, $E64)=\"n/a\",0,IF(OFFSET($G61, -$E64, $E64)=\"SL\",\nIF(OFFSET($G54,-$E64,$E64)+$E64>CC$5,IFERROR((OFFSET($G53,-$E64,$E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:CB64)),\nIF(OFFSET($G55,-$E64,$E64)+$E64>CB$5,IFERROR(((OFFSET($G53,-$E64,$E64)-SUM($G64:CB64))*OFFSET($G60, -$E64, $E64)/(OFFSET($G54,-$E64,$E64))),0),OFFSET($G53,-$E64,$E64)-SUM($G64:CB64))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E65)","v":"Depreciation of net capex 2013-14"},null,null,null,null,{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>K$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:J65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>J$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:J65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:J65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>L$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:K65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>K$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:K65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:K65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>M$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:L65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>L$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:L65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:L65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>N$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:M65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>M$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:M65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:M65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>O$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:N65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>N$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:N65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:N65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>P$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:O65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>O$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:O65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:O65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>Q$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:P65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>P$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:P65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:P65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>R$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:Q65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>Q$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:Q65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:Q65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>S$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:R65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>R$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:R65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:R65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>T$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:S65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>S$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:S65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:S65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>U$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:T65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>T$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:T65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:T65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>V$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:U65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>U$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:U65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:U65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>W$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:V65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>V$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:V65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:V65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>X$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:W65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>W$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:W65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:W65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>Y$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:X65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>X$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:X65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:X65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>Z$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:Y65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>Y$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:Y65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:Y65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AA$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:Z65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>Z$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:Z65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:Z65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AB$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AA65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AA$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AA65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AA65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AC$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AB65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AB$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AB65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AB65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AD$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AC65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AC$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AC65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AC65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AE$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AD65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AD$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AD65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AD65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AF$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AE65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AE$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AE65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AE65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AG$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AF65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AF$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AF65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AF65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AH$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AG65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AG$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AG65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AG65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AI$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AH65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AH$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AH65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AH65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AJ$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AI65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AI$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AI65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AI65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AK$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AJ65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AJ$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AJ65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AJ65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AL$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AK65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AK$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AK65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AK65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AM$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AL65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AL$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AL65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AL65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AN$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AM65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AM$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AM65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AM65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AO$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AN65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AN$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AN65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AN65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AP$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AO65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AO$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AO65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AO65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AQ$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AP65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AP$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AP65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AP65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AR$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AQ65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AQ$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AQ65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AQ65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AS$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AR65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AR$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AR65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AR65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AT$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AS65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AS$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AS65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AS65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AU$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AT65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AT$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AT65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AT65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AV$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AU65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AU$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AU65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AU65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AW$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AV65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AV$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AV65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AV65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AX$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AW65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AW$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AW65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AW65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AY$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AX65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AX$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AX65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AX65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>AZ$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AY65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AY$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AY65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AY65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BA$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AZ65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>AZ$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:AZ65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:AZ65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BB$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BA65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BA$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BA65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BA65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BC$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BB65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BB$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BB65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BB65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BD$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BC65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BC$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BC65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BC65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BE$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BD65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BD$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BD65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BD65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BF$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BE65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BE$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BE65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BE65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BG$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BF65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BF$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BF65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BF65))))","v":2.6978748204905785E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BH$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BG65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BG$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BG65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BG65))))","v":2.6978748204904979E-3},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BI$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BH65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BH$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BH65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BH65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BJ$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BI65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BI$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BI65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BI65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BK$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BJ65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BJ$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BJ65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BJ65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BL$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BK65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BK$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BK65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BK65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BM$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BL65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BL$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BL65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BL65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BN$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BM65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BM$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BM65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BM65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BO$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BN65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BN$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BN65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BN65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BP$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BO65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BO$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BO65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BO65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BQ$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BP65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BP$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BP65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BP65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BR$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BQ65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BQ$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BQ65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BQ65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BS$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BR65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BR$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BR65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BR65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BT$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BS65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BS$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BS65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BS65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BU$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BT65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BT$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BT65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BT65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BV$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BU65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BU$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BU65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BU65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BW$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BV65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BV$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BV65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BV65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BX$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BW65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BW$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BW65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BW65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BY$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BX65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BX$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BX65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BX65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>BZ$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BY65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BY$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BY65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BY65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>CA$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BZ65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>BZ$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:BZ65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:BZ65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>CB$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:CA65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>CA$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:CA65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:CA65))))","v":0},{"$f":"IF(OFFSET($G55, -$E65, $E65)=\"n/a\",0,IF(OFFSET($G62, -$E65, $E65)=\"SL\",\nIF(OFFSET($G55,-$E65,$E65)+$E65>CC$5,IFERROR((OFFSET($G54,-$E65,$E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:CB65)),\nIF(OFFSET($G56,-$E65,$E65)+$E65>CB$5,IFERROR(((OFFSET($G54,-$E65,$E65)-SUM($G65:CB65))*OFFSET($G61, -$E65, $E65)/(OFFSET($G55,-$E65,$E65))),0),OFFSET($G54,-$E65,$E65)-SUM($G65:CB65))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E66)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>L$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:K66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>K$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:K66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:K66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>M$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:L66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>L$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:L66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:L66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>N$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:M66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>M$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:M66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:M66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>O$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:N66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>N$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:N66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:N66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>P$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:O66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>O$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:O66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:O66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>Q$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:P66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>P$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:P66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:P66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>R$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:Q66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>Q$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:Q66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:Q66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>S$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:R66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>R$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:R66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:R66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>T$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:S66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>S$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:S66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:S66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>U$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:T66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>T$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:T66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:T66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>V$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:U66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>U$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:U66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:U66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>W$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:V66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>V$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:V66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:V66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>X$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:W66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>W$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:W66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:W66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>Y$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:X66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>X$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:X66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:X66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>Z$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:Y66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>Y$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:Y66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:Y66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AA$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:Z66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>Z$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:Z66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:Z66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AB$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AA66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AA$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AA66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AA66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AC$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AB66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AB$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AB66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AB66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AD$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AC66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AC$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AC66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AC66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AE$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AD66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AD$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AD66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AD66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AF$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AE66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AE$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AE66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AE66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AG$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AF66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AF$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AF66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AF66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AH$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AG66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AG$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AG66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AG66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AI$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AH66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AH$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AH66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AH66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AJ$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AI66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AI$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AI66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AI66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AK$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AJ66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AJ$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AJ66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AJ66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AL$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AK66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AK$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AK66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AK66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AM$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AL66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AL$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AL66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AL66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AN$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AM66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AM$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AM66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AM66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AO$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AN66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AN$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AN66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AN66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AP$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AO66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AO$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AO66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AO66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AQ$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AP66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AP$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AP66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AP66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AR$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AQ66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AQ$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AQ66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AQ66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AS$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AR66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AR$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AR66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AR66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AT$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AS66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AS$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AS66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AS66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AU$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AT66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AT$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AT66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AT66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AV$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AU66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AU$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AU66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AU66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AW$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AV66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AV$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AV66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AV66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AX$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AW66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AW$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AW66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AW66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AY$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AX66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AX$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AX66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AX66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>AZ$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AY66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AY$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AY66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AY66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BA$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AZ66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>AZ$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:AZ66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:AZ66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BB$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BA66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BA$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BA66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BA66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BC$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BB66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BB$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BB66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BB66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BD$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BC66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BC$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BC66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BC66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BE$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BD66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BD$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BD66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BD66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BF$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BE66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BE$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BE66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BE66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BG$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BF66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BF$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BF66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BF66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BH$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BG66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BG$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BG66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BG66))))","v":1.9999999999999998E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BI$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BH66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BH$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BH66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BH66))))","v":1.9999999999999879E-4},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BJ$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BI66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BI$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BI66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BI66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BK$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BJ66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BJ$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BJ66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BJ66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BL$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BK66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BK$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BK66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BK66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BM$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BL66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BL$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BL66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BL66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BN$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BM66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BM$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BM66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BM66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BO$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BN66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BN$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BN66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BN66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BP$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BO66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BO$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BO66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BO66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BQ$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BP66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BP$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BP66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BP66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BR$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BQ66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BQ$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BQ66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BQ66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BS$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BR66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BR$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BR66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BR66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BT$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BS66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BS$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BS66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BS66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BU$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BT66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BT$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BT66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BT66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BV$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BU66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BU$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BU66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BU66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BW$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BV66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BV$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BV66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BV66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BX$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BW66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BW$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BW66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BW66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BY$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BX66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BX$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BX66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BX66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>BZ$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BY66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BY$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BY66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BY66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>CA$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BZ66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>BZ$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:BZ66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:BZ66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>CB$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:CA66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>CA$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:CA66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:CA66))))","v":0},{"$f":"IF(OFFSET($G56, -$E66, $E66)=\"n/a\",0,IF(OFFSET($G63, -$E66, $E66)=\"SL\",\nIF(OFFSET($G56,-$E66,$E66)+$E66>CC$5,IFERROR((OFFSET($G55,-$E66,$E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:CB66)),\nIF(OFFSET($G57,-$E66,$E66)+$E66>CB$5,IFERROR(((OFFSET($G55,-$E66,$E66)-SUM($G66:CB66))*OFFSET($G62, -$E66, $E66)/(OFFSET($G56,-$E66,$E66))),0),OFFSET($G55,-$E66,$E66)-SUM($G66:CB66))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E67)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>M$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:L67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>L$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:L67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:L67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>N$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:M67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>M$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:M67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:M67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>O$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:N67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>N$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:N67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:N67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>P$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:O67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>O$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:O67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:O67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>Q$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:P67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>P$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:P67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:P67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>R$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:Q67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>Q$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:Q67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:Q67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>S$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:R67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>R$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:R67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:R67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>T$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:S67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>S$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:S67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:S67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>U$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:T67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>T$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:T67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:T67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>V$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:U67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>U$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:U67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:U67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>W$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:V67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>V$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:V67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:V67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>X$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:W67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>W$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:W67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:W67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>Y$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:X67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>X$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:X67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:X67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>Z$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:Y67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>Y$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:Y67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:Y67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AA$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:Z67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>Z$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:Z67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:Z67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AB$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AA67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AA$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AA67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AA67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AC$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AB67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AB$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AB67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AB67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AD$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AC67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AC$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AC67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AC67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AE$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AD67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AD$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AD67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AD67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AF$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AE67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AE$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AE67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AE67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AG$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AF67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AF$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AF67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AF67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AH$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AG67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AG$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AG67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AG67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AI$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AH67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AH$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AH67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AH67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AJ$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AI67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AI$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AI67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AI67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AK$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AJ67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AJ$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AJ67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AJ67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AL$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AK67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AK$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AK67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AK67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AM$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AL67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AL$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AL67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AL67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AN$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AM67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AM$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AM67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AM67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AO$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AN67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AN$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AN67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AN67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AP$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AO67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AO$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AO67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AO67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AQ$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AP67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AP$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AP67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AP67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AR$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AQ67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AQ$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AQ67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AQ67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AS$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AR67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AR$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AR67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AR67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AT$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AS67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AS$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AS67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AS67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AU$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AT67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AT$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AT67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AT67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AV$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AU67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AU$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AU67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AU67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AW$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AV67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AV$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AV67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AV67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AX$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AW67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AW$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AW67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AW67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AY$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AX67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AX$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AX67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AX67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>AZ$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AY67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AY$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AY67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AY67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BA$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AZ67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>AZ$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:AZ67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:AZ67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BB$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BA67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BA$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BA67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BA67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BC$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BB67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BB$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BB67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BB67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BD$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BC67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BC$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BC67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BC67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BE$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BD67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BD$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BD67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BD67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BF$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BE67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BE$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BE67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BE67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BG$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BF67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BF$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BF67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BF67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BH$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BG67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BG$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BG67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BG67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BI$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BH67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BH$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BH67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BH67))))","v":5.3998804200000019E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BJ$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BI67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BI$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BI67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BI67))))","v":5.3998804200001971E-4},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BK$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BJ67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BJ$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BJ67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BJ67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BL$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BK67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BK$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BK67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BK67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BM$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BL67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BL$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BL67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BL67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BN$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BM67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BM$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BM67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BM67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BO$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BN67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BN$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BN67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BN67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BP$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BO67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BO$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BO67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BO67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BQ$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BP67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BP$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BP67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BP67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BR$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BQ67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BQ$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BQ67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BQ67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BS$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BR67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BR$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BR67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BR67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BT$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BS67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BS$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BS67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BS67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BU$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BT67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BT$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BT67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BT67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BV$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BU67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BU$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BU67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BU67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BW$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BV67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BV$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BV67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BV67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BX$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BW67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BW$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BW67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BW67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BY$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BX67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BX$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BX67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BX67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>BZ$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BY67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BY$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BY67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BY67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>CA$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BZ67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>BZ$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:BZ67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:BZ67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>CB$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:CA67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>CA$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:CA67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:CA67))))","v":0},{"$f":"IF(OFFSET($G57, -$E67, $E67)=\"n/a\",0,IF(OFFSET($G64, -$E67, $E67)=\"SL\",\nIF(OFFSET($G57,-$E67,$E67)+$E67>CC$5,IFERROR((OFFSET($G56,-$E67,$E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:CB67)),\nIF(OFFSET($G58,-$E67,$E67)+$E67>CB$5,IFERROR(((OFFSET($G56,-$E67,$E67)-SUM($G67:CB67))*OFFSET($G63, -$E67, $E67)/(OFFSET($G57,-$E67,$E67))),0),OFFSET($G56,-$E67,$E67)-SUM($G67:CB67))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E68)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>N$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:M68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>M$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:M68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:M68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>O$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:N68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>N$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:N68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:N68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>P$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:O68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>O$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:O68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:O68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>Q$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:P68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>P$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:P68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:P68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>R$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:Q68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>Q$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:Q68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:Q68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>S$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:R68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>R$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:R68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:R68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>T$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:S68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>S$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:S68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:S68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>U$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:T68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>T$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:T68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:T68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>V$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:U68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>U$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:U68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:U68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>W$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:V68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>V$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:V68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:V68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>X$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:W68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>W$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:W68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:W68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>Y$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:X68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>X$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:X68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:X68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>Z$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:Y68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>Y$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:Y68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:Y68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AA$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:Z68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>Z$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:Z68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:Z68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AB$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AA68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AA$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AA68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AA68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AC$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AB68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AB$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AB68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AB68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AD$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AC68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AC$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AC68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AC68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AE$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AD68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AD$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AD68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AD68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AF$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AE68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AE$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AE68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AE68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AG$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AF68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AF$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AF68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AF68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AH$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AG68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AG$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AG68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AG68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AI$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AH68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AH$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AH68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AH68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AJ$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AI68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AI$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AI68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AI68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AK$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AJ68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AJ$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AJ68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AJ68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AL$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AK68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AK$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AK68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AK68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AM$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AL68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AL$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AL68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AL68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AN$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AM68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AM$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AM68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AM68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AO$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AN68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AN$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AN68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AN68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AP$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AO68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AO$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AO68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AO68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AQ$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AP68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AP$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AP68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AP68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AR$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AQ68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AQ$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AQ68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AQ68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AS$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AR68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AR$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AR68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AR68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AT$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AS68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AS$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AS68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AS68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AU$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AT68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AT$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AT68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AT68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AV$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AU68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AU$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AU68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AU68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AW$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AV68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AV$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AV68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AV68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AX$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AW68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AW$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AW68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AW68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AY$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AX68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AX$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AX68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AX68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>AZ$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AY68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AY$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AY68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AY68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BA$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AZ68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>AZ$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:AZ68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:AZ68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BB$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BA68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BA$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BA68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BA68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BC$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BB68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BB$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BB68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BB68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BD$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BC68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BC$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BC68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BC68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BE$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BD68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BD$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BD68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BD68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BF$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BE68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BE$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BE68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BE68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BG$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BF68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BF$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BF68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BF68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BH$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BG68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BG$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BG68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BG68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BI$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BH68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BH$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BH68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BH68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BJ$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BI68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BI$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BI68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BI68))))","v":1.5345440999999996E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BK$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BJ68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BJ$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BJ68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BJ68))))","v":1.5345440999999828E-4},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BL$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BK68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BK$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BK68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BK68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BM$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BL68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BL$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BL68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BL68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BN$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BM68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BM$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BM68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BM68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BO$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BN68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BN$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BN68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BN68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BP$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BO68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BO$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BO68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BO68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BQ$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BP68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BP$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BP68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BP68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BR$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BQ68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BQ$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BQ68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BQ68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BS$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BR68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BR$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BR68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BR68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BT$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BS68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BS$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BS68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BS68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BU$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BT68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BT$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BT68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BT68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BV$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BU68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BU$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BU68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BU68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BW$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BV68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BV$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BV68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BV68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BX$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BW68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BW$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BW68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BW68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BY$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BX68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BX$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BX68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BX68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>BZ$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BY68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BY$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BY68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BY68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>CA$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BZ68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>BZ$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:BZ68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:BZ68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>CB$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:CA68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>CA$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:CA68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:CA68))))","v":0},{"$f":"IF(OFFSET($G58, -$E68, $E68)=\"n/a\",0,IF(OFFSET($G65, -$E68, $E68)=\"SL\",\nIF(OFFSET($G58,-$E68,$E68)+$E68>CC$5,IFERROR((OFFSET($G57,-$E68,$E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:CB68)),\nIF(OFFSET($G59,-$E68,$E68)+$E68>CB$5,IFERROR(((OFFSET($G57,-$E68,$E68)-SUM($G68:CB68))*OFFSET($G64, -$E68, $E68)/(OFFSET($G58,-$E68,$E68))),0),OFFSET($G57,-$E68,$E68)-SUM($G68:CB68))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E69)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>O$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:N69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>N$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:N69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:N69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>P$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:O69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>O$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:O69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:O69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>Q$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:P69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>P$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:P69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:P69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>R$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:Q69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>Q$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:Q69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:Q69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>S$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:R69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>R$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:R69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:R69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>T$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:S69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>S$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:S69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:S69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>U$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:T69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>T$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:T69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:T69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>V$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:U69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>U$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:U69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:U69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>W$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:V69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>V$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:V69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:V69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>X$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:W69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>W$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:W69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:W69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>Y$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:X69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>X$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:X69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:X69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>Z$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:Y69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>Y$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:Y69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:Y69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AA$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:Z69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>Z$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:Z69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:Z69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AB$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AA69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AA$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AA69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AA69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AC$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AB69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AB$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AB69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AB69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AD$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AC69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AC$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AC69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AC69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AE$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AD69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AD$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AD69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AD69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AF$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AE69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AE$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AE69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AE69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AG$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AF69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AF$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AF69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AF69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AH$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AG69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AG$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AG69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AG69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AI$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AH69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AH$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AH69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AH69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AJ$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AI69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AI$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AI69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AI69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AK$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AJ69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AJ$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AJ69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AJ69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AL$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AK69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AK$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AK69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AK69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AM$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AL69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AL$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AL69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AL69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AN$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AM69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AM$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AM69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AM69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AO$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AN69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AN$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AN69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AN69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AP$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AO69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AO$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AO69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AO69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AQ$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AP69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AP$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AP69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AP69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AR$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AQ69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AQ$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AQ69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AQ69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AS$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AR69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AR$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AR69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AR69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AT$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AS69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AS$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AS69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AS69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AU$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AT69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AT$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AT69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AT69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AV$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AU69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AU$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AU69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AU69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AW$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AV69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AV$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AV69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AV69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AX$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AW69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AW$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AW69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AW69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AY$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AX69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AX$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AX69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AX69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>AZ$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AY69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AY$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AY69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AY69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BA$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AZ69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>AZ$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:AZ69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:AZ69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BB$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BA69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BA$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BA69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BA69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BC$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BB69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BB$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BB69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BB69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BD$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BC69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BC$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BC69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BC69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BE$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BD69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BD$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BD69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BD69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BF$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BE69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BE$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BE69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BE69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BG$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BF69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BF$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BF69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BF69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BH$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BG69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BG$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BG69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BG69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BI$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BH69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BH$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BH69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BH69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BJ$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BI69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BI$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BI69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BI69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BK$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BJ69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BJ$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BJ69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BJ69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BL$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BK69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BK$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BK69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BK69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BM$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BL69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BL$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BL69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BL69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BN$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BM69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BM$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BM69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BM69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BO$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BN69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BN$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BN69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BN69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BP$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BO69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BO$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BO69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BO69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BQ$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BP69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BP$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BP69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BP69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BR$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BQ69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BQ$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BQ69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BQ69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BS$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BR69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BR$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BR69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BR69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BT$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BS69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BS$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BS69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BS69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BU$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BT69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BT$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BT69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BT69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BV$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BU69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BU$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BU69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BU69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BW$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BV69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BV$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BV69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BV69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BX$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BW69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BW$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BW69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BW69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BY$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BX69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BX$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BX69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BX69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>BZ$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BY69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BY$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BY69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BY69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>CA$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BZ69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>BZ$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:BZ69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:BZ69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>CB$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:CA69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>CA$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:CA69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:CA69))))","v":0},{"$f":"IF(OFFSET($G59, -$E69, $E69)=\"n/a\",0,IF(OFFSET($G66, -$E69, $E69)=\"SL\",\nIF(OFFSET($G59,-$E69,$E69)+$E69>CC$5,IFERROR((OFFSET($G58,-$E69,$E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:CB69)),\nIF(OFFSET($G60,-$E69,$E69)+$E69>CB$5,IFERROR(((OFFSET($G58,-$E69,$E69)-SUM($G69:CB69))*OFFSET($G65, -$E69, $E69)/(OFFSET($G59,-$E69,$E69))),0),OFFSET($G58,-$E69,$E69)-SUM($G69:CB69))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E70)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>P$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:O70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>O$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:O70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:O70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>Q$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:P70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>P$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:P70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:P70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>R$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:Q70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>Q$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:Q70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:Q70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>S$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:R70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>R$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:R70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:R70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>T$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:S70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>S$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:S70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:S70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>U$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:T70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>T$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:T70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:T70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>V$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:U70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>U$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:U70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:U70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>W$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:V70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>V$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:V70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:V70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>X$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:W70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>W$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:W70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:W70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>Y$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:X70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>X$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:X70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:X70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>Z$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:Y70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>Y$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:Y70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:Y70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AA$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:Z70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>Z$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:Z70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:Z70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AB$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AA70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AA$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AA70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AA70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AC$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AB70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AB$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AB70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AB70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AD$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AC70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AC$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AC70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AC70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AE$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AD70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AD$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AD70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AD70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AF$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AE70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AE$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AE70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AE70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AG$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AF70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AF$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AF70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AF70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AH$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AG70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AG$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AG70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AG70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AI$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AH70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AH$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AH70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AH70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AJ$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AI70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AI$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AI70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AI70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AK$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AJ70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AJ$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AJ70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AJ70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AL$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AK70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AK$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AK70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AK70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AM$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AL70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AL$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AL70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AL70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AN$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AM70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AM$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AM70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AM70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AO$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AN70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AN$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AN70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AN70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AP$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AO70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AO$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AO70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AO70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AQ$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AP70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AP$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AP70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AP70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AR$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AQ70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AQ$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AQ70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AQ70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AS$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AR70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AR$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AR70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AR70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AT$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AS70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AS$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AS70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AS70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AU$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AT70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AT$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AT70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AT70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AV$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AU70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AU$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AU70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AU70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AW$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AV70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AV$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AV70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AV70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AX$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AW70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AW$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AW70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AW70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AY$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AX70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AX$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AX70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AX70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>AZ$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AY70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AY$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AY70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AY70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BA$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AZ70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>AZ$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:AZ70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:AZ70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BB$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BA70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BA$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BA70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BA70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BC$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BB70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BB$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BB70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BB70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BD$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BC70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BC$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BC70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BC70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BE$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BD70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BD$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BD70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BD70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BF$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BE70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BE$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BE70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BE70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BG$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BF70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BF$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BF70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BF70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BH$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BG70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BG$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BG70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BG70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BI$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BH70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BH$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BH70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BH70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BJ$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BI70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BI$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BI70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BI70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BK$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BJ70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BJ$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BJ70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BJ70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BL$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BK70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BK$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BK70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BK70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BM$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BL70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BL$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BL70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BL70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BN$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BM70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BM$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BM70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BM70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BO$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BN70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BN$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BN70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BN70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BP$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BO70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BO$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BO70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BO70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BQ$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BP70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BP$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BP70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BP70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BR$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BQ70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BQ$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BQ70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BQ70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BS$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BR70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BR$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BR70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BR70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BT$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BS70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BS$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BS70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BS70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BU$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BT70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BT$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BT70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BT70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BV$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BU70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BU$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BU70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BU70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BW$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BV70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BV$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BV70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BV70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BX$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BW70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BW$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BW70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BW70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BY$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BX70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BX$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BX70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BX70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>BZ$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BY70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BY$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BY70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BY70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>CA$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BZ70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>BZ$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:BZ70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:BZ70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>CB$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:CA70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>CA$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:CA70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:CA70))))","v":0},{"$f":"IF(OFFSET($G60, -$E70, $E70)=\"n/a\",0,IF(OFFSET($G67, -$E70, $E70)=\"SL\",\nIF(OFFSET($G60,-$E70,$E70)+$E70>CC$5,IFERROR((OFFSET($G59,-$E70,$E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:CB70)),\nIF(OFFSET($G61,-$E70,$E70)+$E70>CB$5,IFERROR(((OFFSET($G59,-$E70,$E70)-SUM($G70:CB70))*OFFSET($G66, -$E70, $E70)/(OFFSET($G60,-$E70,$E70))),0),OFFSET($G59,-$E70,$E70)-SUM($G70:CB70))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E71)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>Q$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:P71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>P$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:P71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:P71))))","v":1.0336860429162396E-3},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>R$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:Q71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>Q$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:Q71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:Q71))))","v":9.9233860119958984E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>S$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:R71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>R$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:R71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:R71))))","v":9.5264505715160627E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>T$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:S71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>S$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:S71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:S71))))","v":9.145392548655421E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>U$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:T71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>T$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:T71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:T71))))","v":8.7795768467092039E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>V$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:U71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>U$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:U71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:U71))))","v":8.428393772840836E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>W$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:V71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>V$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:V71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:V71))))","v":8.0912580219272029E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>X$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:W71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>W$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:W71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:W71))))","v":7.7676077010501137E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>Y$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:X71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>X$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:X71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:X71))))","v":7.45690339300811E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>Z$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:Y71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>Y$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:Y71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:Y71))))","v":7.1586272572877845E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AA$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:Z71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>Z$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:Z71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:Z71))))","v":6.8722821669962744E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AB$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AA71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AA$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AA71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AA71))))","v":6.5973908803164231E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AC$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AB71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AB$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AB71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AB71))))","v":6.3334952451037649E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AD$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AC71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AC$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AC71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AC71))))","v":6.0801554352996154E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AE$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AD71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AD$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AD71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AD71))))","v":5.8369492178876299E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AF$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AE71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AE$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AE71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AE71))))","v":5.6034712491721253E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AG$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AF71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AF$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AF71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AF71))))","v":5.3793323992052397E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AH$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AG71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AG$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AG71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AG71))))","v":5.1641591032370313E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AI$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AH71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AH$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AH71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AH71))))","v":4.9575927391075499E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AJ$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AI71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AI$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AI71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AI71))))","v":4.7592890295432478E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AK$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AJ71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AJ$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AJ71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AJ71))))","v":4.568917468361518E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AL$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AK71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AK$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AK71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AK71))))","v":4.386160769627057E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AM$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AL71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AL$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AL71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AL71))))","v":4.2107143388419747E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AN$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AM71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AM$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AM71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AM71))))","v":4.0422857652882963E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AO$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AN71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AN$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AN71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AN71))))","v":3.8805943346767636E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AP$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AO71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AO$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AO71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AO71))))","v":3.7253705612896924E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AQ$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AP71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AP$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AP71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AP71))))","v":3.5763557388381051E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AR$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AQ71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AQ$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AQ71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AQ71))))","v":3.4333015092845808E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AS$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AR71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AR$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AR71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AR71))))","v":3.2959694489131984E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AT$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AS71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AS$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AS71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AS71))))","v":3.1641306709566706E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AU$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AT71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AT$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AT71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AT71))))","v":3.0375654441184034E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AV$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AU71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AU$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AU71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AU71))))","v":2.9160628263536674E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AW$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AV71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AV$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AV71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AV71))))","v":2.7994203132995207E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AX$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AW71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AW$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AW71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AW71))))","v":2.6874435007675406E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AY$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AX71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AX$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AX71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AX71))))","v":2.5799457607368387E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>AZ$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AY71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AY$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AY71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AY71))))","v":2.4767479303073659E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BA$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AZ71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>AZ$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:AZ71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:AZ71))))","v":2.3776780130950706E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BB$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BA71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BA$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BA71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BA71))))","v":2.2825708925712672E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BC$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BB71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BB$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BB71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BB71))))","v":2.1912680568684172E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BD$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BC71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BC$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BC71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BC71))))","v":2.1036173345936811E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BE$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BD71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BD$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BD71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BD71))))","v":2.0194726412099337E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BF$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BE71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BE$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BE71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BE71))))","v":1.9386937355615364E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BG$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BF71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BF$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BF71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BF71))))","v":1.8611459861390747E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BH$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BG71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BG$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BG71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BG71))))","v":1.7867001466935123E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BI$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BH71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BH$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BH71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BH71))))","v":1.7152321408257716E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BJ$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BI71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BI$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BI71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BI71))))","v":1.6466228551927407E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BK$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BJ71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BJ$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BJ71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BJ71))))","v":1.5807579409850308E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BL$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BK71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BK$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BK71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BK71))))","v":1.5175276233456297E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BM$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BL71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BL$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BL71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BL71))))","v":1.4568265184118051E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BN$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BM71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BM$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BM71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BM71))))","v":1.3985534576753335E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BO$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BN71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BN$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BN71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BN71))))","v":1.3426113193683198E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BP$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BO71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BO$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BO71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BO71))))","v":1.2889068665935865E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BQ$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BP71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BP$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BP71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BP71))))","v":1.2373505919298437E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BR$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BQ71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BQ$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BQ71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BQ71))))","v":1.1878565682526502E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BS$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BR71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BR$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BR71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BR71))))","v":1.1403423055225445E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BT$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BS71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BS$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BS71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BS71))))","v":1.0947286133016432E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BU$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BT71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BT$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BT71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BT71))))","v":1.050939468769578E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BV$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BU71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BU$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BU71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BU71))))","v":1.0089018900187943E-4},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BW$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BV71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BV$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BV71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BV71))))","v":9.6854581441804254E-5},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BX$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BW71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BW$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BW71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BW71))))","v":9.2980398184132064E-5},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BY$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BX71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BX$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BX71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BX71))))","v":2.2315295564191706E-3},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>BZ$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BY71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BY$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BY71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BY71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>CA$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BZ71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>BZ$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:BZ71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:BZ71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>CB$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:CA71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>CA$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:CA71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:CA71))))","v":0},{"$f":"IF(OFFSET($G61, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G68, -$E71, $E71)=\"SL\",\nIF(OFFSET($G61,-$E71,$E71)+$E71>CC$5,IFERROR((OFFSET($G60,-$E71,$E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:CB71)),\nIF(OFFSET($G62,-$E71,$E71)+$E71>CB$5,IFERROR(((OFFSET($G60,-$E71,$E71)-SUM($G71:CB71))*OFFSET($G67, -$E71, $E71)/(OFFSET($G61,-$E71,$E71))),0),OFFSET($G60,-$E71,$E71)-SUM($G71:CB71))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E72)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>R$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:Q72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>Q$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:Q72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:Q72))))","v":1.9542571187045146E-3},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>S$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:R72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>R$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:R72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:R72))))","v":1.8760868339563342E-3},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>T$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:S72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>S$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:S72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:S72))))","v":1.8010433605980807E-3},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>U$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:T72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>T$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:T72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:T72))))","v":1.7290016261741576E-3},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>V$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:U72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>U$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:U72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:U72))))","v":1.6598415611271912E-3},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>W$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:V72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>V$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:V72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:V72))))","v":1.5934478986821036E-3},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>X$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:W72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>W$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:W72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:W72))))","v":1.5297099827348193E-3},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>Y$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:X72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>X$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:X72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:X72))))","v":1.4685215834254267E-3},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>Z$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:Y72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>Y$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:Y72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:Y72))))","v":1.4097807200884093E-3},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AA$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:Z72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>Z$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:Z72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:Z72))))","v":1.3533894912848732E-3},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AB$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AA72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AA$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AA72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AA72))))","v":1.2992539116334783E-3},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AC$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AB72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AB$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AB72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AB72))))","v":1.247283755168139E-3},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AD$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AC72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AC$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AC72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AC72))))","v":1.1973924049614136E-3},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AE$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AD72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AD$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AD72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AD72))))","v":1.149496708762957E-3},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AF$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AE72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AE$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AE72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AE72))))","v":1.1035168404124388E-3},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AG$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AF72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AF$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AF72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AF72))))","v":1.0593761667959411E-3},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AH$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AG72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AG$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AG72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AG72))))","v":1.0170011201241034E-3},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AI$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AH72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AH$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AH72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AH72))))","v":9.7632107531913921E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AJ$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AI72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AI$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AI72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AI72))))","v":9.3726823230637368E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AK$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AJ72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AJ$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AJ72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AJ72))))","v":8.9977750301411879E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AL$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AK72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AK$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AK72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AK72))))","v":8.6378640289355409E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AM$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AL72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AL$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AL72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AL72))))","v":8.2923494677781195E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AN$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AM72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AM$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AM72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AM72))))","v":7.9606554890669949E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AO$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AN72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AN$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AN72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AN72))))","v":7.6422292695043151E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AP$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AO72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AO$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AO72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AO72))))","v":7.3365400987241423E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AQ$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AP72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AP$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AP72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AP72))))","v":7.0430784947751767E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AR$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AQ72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AQ$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AQ72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AQ72))))","v":6.7613553549841689E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AS$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AR72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AR$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AR72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AR72))))","v":6.4909011407848023E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AT$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AS72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AS$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AS72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AS72))))","v":6.2312650951534094E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AU$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AT72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AT$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AT72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AT72))))","v":5.9820144913472738E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AV$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AU72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AU$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AU72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AU72))))","v":5.7427339116933817E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AW$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AV72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AV$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AV72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AV72))))","v":5.5130245552256459E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AX$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AW72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AW$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AW72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AW72))))","v":5.2925035730166188E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AY$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AX72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AX$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AX72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AX72))))","v":5.0808034300959539E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>AZ$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AY72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AY$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AY72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AY72))))","v":4.8775712928921162E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BA$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AZ72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>AZ$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:AZ72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:AZ72))))","v":4.682468441176432E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BB$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BA72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BA$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BA72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BA72))))","v":4.4951697035293755E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BC$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BB72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BB$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BB72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BB72))))","v":4.3153629153881988E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BD$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BC72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BC$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BC72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BC72))))","v":4.1427483987726719E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BE$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BD72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BD$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BD72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BD72))))","v":3.9770384628217662E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BF$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BE72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BE$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BE72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BE72))))","v":3.8179569243088963E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BG$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BF72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BF$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BF72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BF72))))","v":3.6652386473365409E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BH$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BG72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BG$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BG72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BG72))))","v":3.51862910144308E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BI$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BH72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BH$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BH72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BH72))))","v":3.3778839373853564E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BJ$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BI72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BI$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BI72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BI72))))","v":3.2427685798899433E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BK$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BJ72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BJ$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BJ72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BJ72))))","v":3.1130578366943441E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BL$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BK72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BK$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BK72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BK72))))","v":2.9885355232265709E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BM$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BL72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BL$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BL72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BL72))))","v":2.868994102297509E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BN$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BM72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BM$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BM72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BM72))))","v":2.7542343382056076E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BO$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BN72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BN$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BN72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BN72))))","v":2.6440649646773841E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BP$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BO72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BO$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BO72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BO72))))","v":2.5383023660902895E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BQ$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BP72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BP$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BP72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BP72))))","v":2.4367702714466781E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BR$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BQ72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BQ$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BQ72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BQ72))))","v":2.3392994605888118E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BS$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BR72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BR$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BR72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BR72))))","v":2.2457274821652607E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BT$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BS72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BS$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BS72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BS72))))","v":2.1558983828786515E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BU$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BT72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BT$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BT72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BT72))))","v":2.0696624475635055E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BV$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BU72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BU$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BU72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BU72))))","v":1.9868759496609656E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BW$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BV72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BV$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BV72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BV72))))","v":1.9074009116745283E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BX$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BW72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BW$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BW72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BW72))))","v":1.831104875207548E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BY$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BX72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BX$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BX72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BX72))))","v":1.7578606801992469E-4},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>BZ$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BY72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BY$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BY72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BY72))))","v":4.2188656324781901E-3},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>CA$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BZ72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>BZ$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:BZ72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:BZ72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>CB$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:CA72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>CA$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:CA72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:CA72))))","v":0},{"$f":"IF(OFFSET($G62, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G69, -$E72, $E72)=\"SL\",\nIF(OFFSET($G62,-$E72,$E72)+$E72>CC$5,IFERROR((OFFSET($G61,-$E72,$E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:CB72)),\nIF(OFFSET($G63,-$E72,$E72)+$E72>CB$5,IFERROR(((OFFSET($G61,-$E72,$E72)-SUM($G72:CB72))*OFFSET($G68, -$E72, $E72)/(OFFSET($G62,-$E72,$E72))),0),OFFSET($G61,-$E72,$E72)-SUM($G72:CB72))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E73)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>S$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:R73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>R$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:R73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:R73))))","v":1.1522147035056505E-2},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>T$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:S73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>S$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:S73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:S73))))","v":1.1061261153654245E-2},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>U$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:T73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>T$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:T73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:T73))))","v":1.0618810707508076E-2},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>V$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:U73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>U$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:U73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:U73))))","v":1.0194058279207751E-2},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>W$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:V73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>V$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:V73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:V73))))","v":9.7862959480394425E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>X$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:W73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>W$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:W73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:W73))))","v":9.3948441101178639E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>Y$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:X73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>X$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:X73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:X73))))","v":9.019050345713148E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>Z$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:Y73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>Y$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:Y73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:Y73))))","v":8.6582883318846223E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AA$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:Z73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>Z$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:Z73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:Z73))))","v":8.3119567986092383E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AB$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AA73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AA$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AA73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AA73))))","v":7.9794785266648696E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AC$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AB73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AB$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AB73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AB73))))","v":7.6602993855982736E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AD$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AC73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AC$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AC73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AC73))))","v":7.3538874101743423E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AE$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AD73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AD$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AD73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AD73))))","v":7.0597319137673687E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AF$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AE73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AE$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AE73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AE73))))","v":6.7773426372166748E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AG$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AF73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AF$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AF73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AF73))))","v":6.5062489317280073E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AH$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AG73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AG$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AG73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AG73))))","v":6.245998974458886E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AI$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AH73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AH$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AH73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AH73))))","v":5.996159015480531E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AJ$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AI73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AI$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AI73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AI73))))","v":5.7563126548613097E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AK$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AJ73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AJ$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AJ73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AJ73))))","v":5.5260601486668568E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AL$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AK73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AK$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AK73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AK73))))","v":5.3050177427201826E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AM$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AL73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AL$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AL73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AL73))))","v":5.0928170330113752E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AN$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AM73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AM$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AM73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AM73))))","v":4.8891043516909203E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AO$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AN73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AN$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AN73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AN73))))","v":4.6935401776232837E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AP$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AO73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AO$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AO73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AO73))))","v":4.5057985705183523E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AQ$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AP73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AP$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AP73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AP73))))","v":4.3255666276976181E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AR$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AQ73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AQ$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AQ73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AQ73))))","v":4.1525439625897135E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AS$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AR73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AR$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AR73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AR73))))","v":3.9864422040861245E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AT$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AS73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AS$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AS73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AS73))))","v":3.8269845159226799E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AU$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AT73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AT$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AT73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AT73))))","v":3.6739051352857733E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AV$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AU73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AU$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AU73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AU73))))","v":3.5269489298743427E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AW$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AV73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AV$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AV73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AV73))))","v":3.3858709726793689E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AX$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AW73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AW$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AW73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AW73))))","v":3.2504361337721945E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AY$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AX73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AX$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AX73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AX73))))","v":3.1204186884213072E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>AZ$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AY73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AY$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AY73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AY73))))","v":2.9956019408844546E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BA$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AZ73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>AZ$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:AZ73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:AZ73))))","v":2.8757778632490759E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BB$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BA73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BA$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BA73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BA73))))","v":2.7607467487191129E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BC$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BB73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BB$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BB73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BB73))))","v":2.6503168787703479E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BD$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BC73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BC$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BC73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BC73))))","v":2.5443042036195338E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BE$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BD73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BD$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BD73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BD73))))","v":2.4425320354747528E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BF$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BE73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BE$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BE73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BE73))))","v":2.3448307540557623E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BG$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BF73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BF$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BF73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BF73))))","v":2.2510375238935319E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BH$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BG73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BG$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BG73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BG73))))","v":2.1609960229377911E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BI$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BH73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BH$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BH73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BH73))))","v":2.0745561820202795E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BJ$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BI73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BI$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BI73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BI73))))","v":1.9915739347394681E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BK$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BJ73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BJ$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BJ73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BJ73))))","v":1.9119109773498887E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BL$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BK73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BK$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BK73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BK73))))","v":1.8354345382558934E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BM$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BL73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BL$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BL73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BL73))))","v":1.7620171567256581E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BN$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BM73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BM$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BM73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BM73))))","v":1.6915364704566315E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BO$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BN73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BN$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BN73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BN73))))","v":1.6238750116383659E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BP$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BO73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BO$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BO73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BO73))))","v":1.5589200111728319E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BQ$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BP73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BP$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BP73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BP73))))","v":1.4965632107259185E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BR$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BQ73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BQ$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BQ73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BQ73))))","v":1.4367006822968808E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BS$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BR73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BR$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BR73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BR73))))","v":1.3792326550050049E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BT$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BS73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BS$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BS73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BS73))))","v":1.3240633488048048E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BU$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BT73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BT$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BT73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BT73))))","v":1.2711008148526125E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BV$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BU73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BU$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BU73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BU73))))","v":1.2202567822585087E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BW$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BV73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BV$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BV73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BV73))))","v":1.1714465109681682E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BX$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BW73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BW$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BW73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BW73))))","v":1.1245886505294412E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BY$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BX73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BX$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BX73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BX73))))","v":1.0796051045082633E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>BZ$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BY73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BY$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BY73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BY73))))","v":1.0364209003279324E-3},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>CA$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BZ73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>BZ$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:BZ73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:BZ73))))","v":2.4874101607870402E-2},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>CB$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:CA73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>CA$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:CA73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:CA73))))","v":0},{"$f":"IF(OFFSET($G63, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G70, -$E73, $E73)=\"SL\",\nIF(OFFSET($G63,-$E73,$E73)+$E73>CC$5,IFERROR((OFFSET($G62,-$E73,$E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:CB73)),\nIF(OFFSET($G64,-$E73,$E73)+$E73>CB$5,IFERROR(((OFFSET($G62,-$E73,$E73)-SUM($G73:CB73))*OFFSET($G69, -$E73, $E73)/(OFFSET($G63,-$E73,$E73))),0),OFFSET($G62,-$E73,$E73)-SUM($G73:CB73))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E74)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>T$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:S74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>S$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:S74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:S74))))","v":1.4976439296594852E-2},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>U$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:T74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>T$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:T74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:T74))))","v":1.4377381724731058E-2},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>V$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:U74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>U$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:U74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:U74))))","v":1.3802286455741816E-2},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>W$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:V74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>V$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:V74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:V74))))","v":1.3250194997512144E-2},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>X$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:W74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>W$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:W74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:W74))))","v":1.2720187197611659E-2},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>Y$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:X74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>X$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:X74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:X74))))","v":1.221137970970719E-2},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>Z$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:Y74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>Y$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:Y74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:Y74))))","v":1.1722924521318902E-2},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AA$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:Z74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>Z$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:Z74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:Z74))))","v":1.1254007540466149E-2},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AB$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AA74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AA$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AA74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AA74))))","v":1.0803847238847501E-2},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AC$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AB74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AB$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AB74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AB74))))","v":1.0371693349293602E-2},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AD$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AC74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AC$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AC74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AC74))))","v":9.9568256153218567E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AE$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AD74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AD$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AD74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AD74))))","v":9.5585525907089831E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AF$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AE74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AE$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AE74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AE74))))","v":9.176210487080623E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AG$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AF74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AF$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AF74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AF74))))","v":8.8091620675973988E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AH$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AG74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AG$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AG74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AG74))))","v":8.456795584893503E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AI$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AH74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AH$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AH74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AH74))))","v":8.1185237614977632E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AJ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AI74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AI$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AI74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AI74))))","v":7.7937828110378514E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AK$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AJ74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AJ$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AJ74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AJ74))))","v":7.4820314985963379E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AL$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AK74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AK$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AK74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AK74))))","v":7.1827502386524848E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AM$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AL74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AL$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AL74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AL74))))","v":6.8954402291063858E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AN$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AM74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AM$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AM74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AM74))))","v":6.6196226199421301E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AO$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AN74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AN$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AN74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AN74))))","v":6.3548377151444457E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AP$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AO74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AO$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AO74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AO74))))","v":6.1006442065386678E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AQ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AP74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AP$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AP74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AP74))))","v":5.8566184382771213E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AR$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AQ74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AQ$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AQ74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AQ74))))","v":5.6223537007460368E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AS$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AR74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AR$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AR74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AR74))))","v":5.3974595527161951E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AT$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AS74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AS$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AS74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AS74))))","v":5.1815611706075466E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AU$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AT74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AT$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AT74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AT74))))","v":4.9742987237832463E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AV$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AU74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AU$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AU74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AU74))))","v":4.7753267748319164E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AW$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AV74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AV$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AV74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AV74))))","v":4.5843137038386406E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AX$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AW74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AW$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AW74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AW74))))","v":4.4009411556850944E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AY$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AX74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AX$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AX74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AX74))))","v":4.2249035094576916E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AZ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AY74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AY$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AY74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AY74))))","v":4.0559073690793835E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BA$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AZ74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>AZ$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AZ74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AZ74))))","v":3.8936710743162073E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BB$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BA74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BA$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BA74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BA74))))","v":3.737924231343559E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BC$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BB74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BB$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BB74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BB74))))","v":3.5884072620898165E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BD$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BC74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BC$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BC74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BC74))))","v":3.4448709716062243E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BE$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BD74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BD$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BD74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BD74))))","v":3.3070761327419749E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BF$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BE74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BE$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BE74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BE74))))","v":3.1747930874322971E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BG$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BF74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BF$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BF74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BF74))))","v":3.0478013639350056E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BH$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BG74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BG$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BG74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BG74))))","v":2.9258893093776052E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BI$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BH74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BH$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BH74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BH74))))","v":2.8088537370025012E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BJ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BI74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BI$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BI74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BI74))))","v":2.6964995875224007E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BK$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BJ74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BJ$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BJ74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BJ74))))","v":2.5886396040215053E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BL$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BK74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BK$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BK74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BK74))))","v":2.4850940198606454E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BM$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BL74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BL$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BL74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BL74))))","v":2.3856902590662201E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BN$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BM74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BM$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BM74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BM74))))","v":2.2902626487035717E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BO$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BN74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BN$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BN74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BN74))))","v":2.1986521427554283E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BP$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BO74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BO$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BO74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BO74))))","v":2.110706057045211E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BQ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BP74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BP$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BP74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BP74))))","v":2.0262778147634021E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BR$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BQ74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BQ$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BQ74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BQ74))))","v":1.9452267021728665E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BS$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BR74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BR$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BR74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BR74))))","v":1.8674176340859527E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BT$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BS74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BS$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BS74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BS74))))","v":1.7927209287225154E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BU$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BT74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BT$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BT74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BT74))))","v":1.7210120915736149E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BV$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BU74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BU$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BU74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BU74))))","v":1.6521716079106708E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BW$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BV74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BV$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BV74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BV74))))","v":1.586084743594245E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BX$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BW74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BW$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BW74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BW74))))","v":1.5226413538504758E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BY$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BX74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BX$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BX74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BX74))))","v":1.461735699696456E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BZ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BY74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BY$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BY74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BY74))))","v":1.4032662717085986E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>CA$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BZ74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>BZ$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BZ74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BZ74))))","v":1.3471356208402542E-3},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>CB$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CA74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>CA$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:CA74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CA74))))","v":3.2331254900166084E-2},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>CC$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CB74)),\nIF(OFFSET($G65,-$E74,$E74)+$E74>CB$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:CB74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CB74))))","v":0}]
[null,null,null,null,13,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E75)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>U$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:T75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>T$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:T75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:T75))))","v":4.4485363659858782E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>V$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:U75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>U$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:U75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:U75))))","v":4.2705949113464427E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>W$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:V75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>V$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:V75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:V75))))","v":4.0997711148925853E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>X$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:W75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>W$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:W75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:W75))))","v":3.9357802702968811E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>Y$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:X75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>X$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:X75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:X75))))","v":3.7783490594850066E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>Z$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:Y75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>Y$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:Y75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:Y75))))","v":3.6272150971056061E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AA$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:Z75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>Z$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:Z75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:Z75))))","v":3.482126493221382E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AB$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AA75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AA$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AA75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AA75))))","v":3.3428414334925266E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AC$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AB75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AB$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AB75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AB75))))","v":3.209127776152826E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AD$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AC75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AC$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AC75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AC75))))","v":3.0807626651067122E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AE$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AD75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AD$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AD75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AD75))))","v":2.9575321585024439E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AF$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AE75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AE$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AE75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AE75))))","v":2.8392308721623461E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AG$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AF75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AF$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AF75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AF75))))","v":2.7256616372758526E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AH$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AG75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AG$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AG75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AG75))))","v":2.6166351717848181E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AI$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AH75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AH$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AH75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AH75))))","v":2.5119697649134253E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AJ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AI75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AI$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AI75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AI75))))","v":2.4114909743168881E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AK$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AJ75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AJ$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AJ75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AJ75))))","v":2.3150313353442128E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AL$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AK75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AK$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AK75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AK75))))","v":2.2224300819304443E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AM$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AL75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AL$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AL75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AL75))))","v":2.1335328786532266E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AN$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AM75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AM$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AM75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AM75))))","v":2.0481915635070973E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AO$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AN75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AN$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AN75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AN75))))","v":1.9662639009668135E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AP$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AO75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AO$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AO75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AO75))))","v":1.8876133449281407E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AQ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AP75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AP$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AP75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AP75))))","v":1.8121088111310152E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AR$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AQ75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AQ$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AQ75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AQ75))))","v":1.7396244586857746E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AS$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AR75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AR$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AR75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AR75))))","v":1.6700394803383434E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AT$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AS75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AS$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AS75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AS75))))","v":1.6032379011248099E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AU$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AT75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AT$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AT75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AT75))))","v":1.5391083850798176E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AV$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AU75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AU$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AU75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AU75))))","v":1.4775440496766251E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AW$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AV75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AV$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AV75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AV75))))","v":1.4184422876895603E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AX$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AW75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AW$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AW75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AW75))))","v":1.361704596181978E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AY$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AX75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AX$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AX75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AX75))))","v":1.3072364123346985E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AZ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AY75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AY$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AY75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AY75))))","v":1.2549469558413107E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BA$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AZ75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AZ$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AZ75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AZ75))))","v":1.2047490776076581E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BB$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BA75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BA$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BA75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BA75))))","v":1.1565591145033516E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BC$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BB75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BB$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BB75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BB75))))","v":1.1102967499232175E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BD$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BC75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BC$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BC75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BC75))))","v":1.0658848799262887E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BE$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BD75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BD$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BD75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BD75))))","v":1.0232494847292372E-3},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BF$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BE75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BE$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BE75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BE75))))","v":9.8231950534006791E-4},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BG$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BF75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BF$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BF75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BF75))))","v":9.4302672512646508E-4},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BH$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BG75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BG$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BG75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BG75))))","v":9.0530565612140679E-4},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BI$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BH75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BH$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BH75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BH75))))","v":8.6909342987655073E-4},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BJ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BI75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BI$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BI75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BI75))))","v":8.3432969268148864E-4},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BK$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BJ75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BJ$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BJ75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BJ75))))","v":8.0095650497422901E-4},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BL$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BK75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BK$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BK75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BK75))))","v":7.6891824477525958E-4},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BM$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BL75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BL$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BL75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BL75))))","v":7.3816151498424913E-4},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BN$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BM75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BM$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BM75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BM75))))","v":7.0863505438487908E-4},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BO$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BN75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BN$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BN75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BN75))))","v":6.8028965220948362E-4},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BP$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BO75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BO$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BO75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BO75))))","v":6.5307806612110444E-4},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BQ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BP75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BP$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BP75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BP75))))","v":6.2695494347626E-4},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BR$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BQ75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BQ$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BQ75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BQ75))))","v":6.0187674573720983E-4},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BS$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BR75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BR$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BR75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BR75))))","v":5.7780167590772147E-4},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BT$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BS75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BS$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BS75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BS75))))","v":5.5468960887141263E-4},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BU$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BT75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BT$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BT75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BT75))))","v":5.3250202451655623E-4},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BV$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BU75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BU$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BU75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BU75))))","v":5.1120194353589392E-4},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BW$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BV75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BV$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BV75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BV75))))","v":4.9075386579445828E-4},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BX$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BW75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BW$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BW75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BW75))))","v":4.7112371116267979E-4},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BY$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BX75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BX$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BX75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BX75))))","v":4.5227876271617285E-4},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BZ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BY75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BY$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BY75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BY75))))","v":4.341876122075261E-4},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>CA$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BZ75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BZ$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BZ75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BZ75))))","v":4.1682010771922518E-4},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>CB$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CA75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>CA$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:CA75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CA75))))","v":4.0014730341045632E-4},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>CC$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CB75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>CB$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:CB75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CB75))))","v":9.6035352818509556E-3}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E63)","v":"Depreciation of asset adjustments - TAB 2011-12"},null,null,{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>I$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:H78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>H$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:H78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:H78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>J$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:I78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>I$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:I78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:I78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>K$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:J78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>J$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:J78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:J78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>L$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:K78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>K$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:K78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:K78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>M$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:L78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>L$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:L78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:L78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>N$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:M78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>M$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:M78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:M78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>O$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:N78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>N$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:N78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:N78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>P$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:O78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>O$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:O78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:O78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>Q$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:P78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>P$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:P78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:P78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>R$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:Q78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>Q$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:Q78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:Q78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>S$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:R78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>R$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:R78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:R78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>T$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:S78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>S$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:S78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:S78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>U$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:T78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>T$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:T78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:T78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>V$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:U78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>U$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:U78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:U78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>W$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:V78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>V$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:V78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:V78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>X$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:W78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>W$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:W78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:W78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>Y$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:X78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>X$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:X78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:X78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>Z$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:Y78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>Y$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:Y78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:Y78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AA$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:Z78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>Z$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:Z78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:Z78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AB$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:AA78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AA$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:AA78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:AA78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AC$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:AB78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AB$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:AB78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:AB78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AD$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:AC78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AC$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:AC78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:AC78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AE$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:AD78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AD$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:AD78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:AD78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AF$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:AE78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AE$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:AE78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:AE78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AG$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:AF78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AF$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:AF78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:AF78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AH$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:AG78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AG$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:AG78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:AG78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AI$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:AH78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AH$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:AH78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:AH78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AJ$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:AI78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AI$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:AI78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:AI78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AK$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:AJ78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AJ$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:AJ78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:AJ78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AL$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:AK78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AK$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:AK78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:AK78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AM$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:AL78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AL$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:AL78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:AL78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AN$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:AM78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AM$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:AM78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:AM78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AO$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:AN78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AN$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:AN78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:AN78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AP$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:AO78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AO$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:AO78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:AO78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AQ$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:AP78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AP$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:AP78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:AP78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AR$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:AQ78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AQ$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:AQ78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:AQ78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AS$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:AR78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AR$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:AR78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:AR78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AT$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:AS78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AS$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:AS78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:AS78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AU$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:AT78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AT$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:AT78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:AT78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AV$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:AU78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AU$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:AU78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:AU78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AW$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:AV78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AV$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:AV78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:AV78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AX$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:AW78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AW$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:AW78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:AW78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AY$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:AX78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AX$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:AX78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:AX78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>AZ$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:AY78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AY$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:AY78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:AY78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BA$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:AZ78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>AZ$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:AZ78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:AZ78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BB$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:BA78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BA$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:BA78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:BA78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BC$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:BB78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BB$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:BB78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:BB78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BD$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:BC78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BC$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:BC78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:BC78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BE$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:BD78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BD$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:BD78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:BD78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BF$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:BE78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BE$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:BE78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:BE78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BG$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:BF78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BF$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:BF78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:BF78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BH$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:BG78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BG$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:BG78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:BG78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BI$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:BH78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BH$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:BH78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:BH78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BJ$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:BI78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BI$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:BI78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:BI78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BK$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:BJ78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BJ$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:BJ78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:BJ78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BL$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:BK78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BK$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:BK78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:BK78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BM$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:BL78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BL$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:BL78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:BL78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BN$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:BM78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BM$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:BM78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:BM78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BO$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:BN78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BN$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:BN78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:BN78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BP$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:BO78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BO$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:BO78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:BO78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BQ$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:BP78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BP$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:BP78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:BP78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BR$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:BQ78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BQ$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:BQ78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:BQ78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BS$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:BR78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BR$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:BR78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:BR78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BT$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:BS78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BS$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:BS78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:BS78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BU$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:BT78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BT$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:BT78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:BT78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BV$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:BU78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BU$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:BU78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:BU78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BW$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:BV78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BV$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:BV78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:BV78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BX$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:BW78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BW$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:BW78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:BW78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BY$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:BX78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BX$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:BX78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:BX78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>BZ$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:BY78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BY$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:BY78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:BY78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>CA$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:BZ78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>BZ$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:BZ78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:BZ78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>CB$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:CA78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>CA$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:CA78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:CA78))))","v":0},{"$f":"IF(OFFSET($G56, -$E62, $E63)=\"n/a\", 0, IF(OFFSET($G59, -$E62, $E63)=\"SL\",\nIF(OFFSET($G56, -$E62, $E63)+$E63>CC$5, IFERROR((OFFSET($G55, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))), 0), OFFSET($G55, -$E62, $E63)-SUM($G78:CB78)),\nIF(OFFSET($G57, -$E62, $E63)+$E63>CB$5, IFERROR(((OFFSET($G55, -$E62, $E63)-SUM($G78:CB78))*OFFSET($G58, -$E62, $E63)/(OFFSET($G56, -$E62, $E63))),0), OFFSET($G55, -$E62, $E63)-SUM($G78:CB78))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E64)","v":"Depreciation of asset adjustments - TAB 2012-13"},null,null,null,{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>J$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:I79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>I$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:I79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:I79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>K$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:J79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>J$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:J79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:J79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>L$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:K79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>K$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:K79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:K79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>M$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:L79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>L$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:L79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:L79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>N$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:M79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>M$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:M79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:M79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>O$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:N79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>N$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:N79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:N79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>P$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:O79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>O$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:O79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:O79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>Q$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:P79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>P$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:P79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:P79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>R$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:Q79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>Q$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:Q79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:Q79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>S$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:R79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>R$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:R79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:R79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>T$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:S79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>S$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:S79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:S79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>U$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:T79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>T$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:T79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:T79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>V$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:U79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>U$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:U79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:U79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>W$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:V79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>V$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:V79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:V79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>X$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:W79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>W$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:W79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:W79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>Y$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:X79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>X$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:X79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:X79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>Z$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:Y79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>Y$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:Y79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:Y79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AA$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:Z79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>Z$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:Z79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:Z79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AB$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:AA79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AA$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:AA79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:AA79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AC$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:AB79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AB$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:AB79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:AB79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AD$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:AC79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AC$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:AC79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:AC79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AE$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:AD79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AD$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:AD79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:AD79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AF$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:AE79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AE$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:AE79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:AE79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AG$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:AF79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AF$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:AF79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:AF79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AH$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:AG79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AG$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:AG79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:AG79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AI$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:AH79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AH$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:AH79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:AH79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AJ$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:AI79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AI$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:AI79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:AI79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AK$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:AJ79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AJ$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:AJ79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:AJ79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AL$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:AK79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AK$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:AK79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:AK79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AM$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:AL79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AL$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:AL79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:AL79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AN$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:AM79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AM$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:AM79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:AM79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AO$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:AN79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AN$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:AN79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:AN79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AP$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:AO79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AO$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:AO79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:AO79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AQ$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:AP79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AP$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:AP79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:AP79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AR$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:AQ79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AQ$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:AQ79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:AQ79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AS$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:AR79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AR$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:AR79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:AR79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AT$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:AS79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AS$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:AS79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:AS79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AU$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:AT79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AT$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:AT79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:AT79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AV$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:AU79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AU$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:AU79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:AU79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AW$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:AV79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AV$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:AV79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:AV79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AX$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:AW79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AW$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:AW79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:AW79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AY$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:AX79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AX$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:AX79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:AX79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>AZ$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:AY79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AY$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:AY79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:AY79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BA$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:AZ79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>AZ$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:AZ79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:AZ79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BB$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:BA79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BA$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:BA79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:BA79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BC$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:BB79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BB$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:BB79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:BB79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BD$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:BC79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BC$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:BC79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:BC79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BE$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:BD79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BD$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:BD79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:BD79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BF$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:BE79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BE$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:BE79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:BE79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BG$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:BF79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BF$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:BF79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:BF79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BH$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:BG79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BG$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:BG79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:BG79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BI$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:BH79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BH$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:BH79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:BH79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BJ$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:BI79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BI$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:BI79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:BI79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BK$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:BJ79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BJ$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:BJ79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:BJ79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BL$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:BK79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BK$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:BK79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:BK79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BM$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:BL79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BL$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:BL79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:BL79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BN$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:BM79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BM$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:BM79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:BM79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BO$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:BN79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BN$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:BN79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:BN79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BP$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:BO79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BO$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:BO79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:BO79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BQ$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:BP79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BP$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:BP79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:BP79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BR$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:BQ79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BQ$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:BQ79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:BQ79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BS$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:BR79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BR$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:BR79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:BR79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BT$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:BS79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BS$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:BS79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:BS79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BU$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:BT79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BT$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:BT79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:BT79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BV$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:BU79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BU$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:BU79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:BU79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BW$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:BV79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BV$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:BV79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:BV79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BX$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:BW79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BW$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:BW79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:BW79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BY$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:BX79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BX$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:BX79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:BX79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>BZ$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:BY79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BY$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:BY79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:BY79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>CA$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:BZ79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>BZ$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:BZ79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:BZ79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>CB$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:CA79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>CA$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:CA79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:CA79))))","v":0},{"$f":"IF(OFFSET($G57, -$E63, $E64)=\"n/a\", 0, IF(OFFSET($G60, -$E63, $E64)=\"SL\",\nIF(OFFSET($G57, -$E63, $E64)+$E64>CC$5, IFERROR((OFFSET($G56, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))), 0), OFFSET($G56, -$E63, $E64)-SUM($G79:CB79)),\nIF(OFFSET($G58, -$E63, $E64)+$E64>CB$5, IFERROR(((OFFSET($G56, -$E63, $E64)-SUM($G79:CB79))*OFFSET($G59, -$E63, $E64)/(OFFSET($G57, -$E63, $E64))),0), OFFSET($G56, -$E63, $E64)-SUM($G79:CB79))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E65)","v":"Depreciation of asset adjustments - TAB 2013-14"},null,null,null,null,{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>K$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:J80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>J$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:J80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:J80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>L$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:K80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>K$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:K80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:K80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>M$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:L80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>L$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:L80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:L80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>N$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:M80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>M$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:M80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:M80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>O$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:N80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>N$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:N80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:N80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>P$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:O80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>O$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:O80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:O80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>Q$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:P80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>P$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:P80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:P80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>R$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:Q80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>Q$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:Q80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:Q80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>S$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:R80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>R$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:R80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:R80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>T$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:S80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>S$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:S80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:S80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>U$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:T80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>T$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:T80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:T80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>V$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:U80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>U$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:U80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:U80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>W$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:V80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>V$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:V80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:V80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>X$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:W80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>W$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:W80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:W80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>Y$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:X80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>X$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:X80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:X80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>Z$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:Y80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>Y$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:Y80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:Y80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AA$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:Z80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>Z$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:Z80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:Z80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AB$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:AA80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AA$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:AA80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:AA80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AC$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:AB80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AB$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:AB80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:AB80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AD$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:AC80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AC$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:AC80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:AC80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AE$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:AD80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AD$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:AD80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:AD80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AF$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:AE80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AE$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:AE80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:AE80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AG$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:AF80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AF$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:AF80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:AF80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AH$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:AG80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AG$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:AG80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:AG80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AI$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:AH80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AH$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:AH80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:AH80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AJ$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:AI80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AI$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:AI80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:AI80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AK$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:AJ80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AJ$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:AJ80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:AJ80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AL$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:AK80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AK$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:AK80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:AK80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AM$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:AL80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AL$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:AL80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:AL80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AN$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:AM80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AM$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:AM80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:AM80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AO$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:AN80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AN$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:AN80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:AN80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AP$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:AO80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AO$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:AO80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:AO80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AQ$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:AP80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AP$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:AP80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:AP80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AR$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:AQ80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AQ$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:AQ80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:AQ80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AS$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:AR80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AR$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:AR80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:AR80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AT$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:AS80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AS$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:AS80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:AS80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AU$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:AT80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AT$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:AT80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:AT80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AV$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:AU80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AU$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:AU80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:AU80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AW$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:AV80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AV$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:AV80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:AV80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AX$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:AW80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AW$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:AW80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:AW80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AY$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:AX80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AX$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:AX80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:AX80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>AZ$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:AY80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AY$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:AY80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:AY80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BA$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:AZ80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>AZ$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:AZ80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:AZ80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BB$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:BA80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BA$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:BA80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:BA80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BC$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:BB80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BB$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:BB80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:BB80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BD$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:BC80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BC$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:BC80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:BC80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BE$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:BD80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BD$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:BD80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:BD80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BF$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:BE80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BE$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:BE80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:BE80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BG$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:BF80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BF$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:BF80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:BF80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BH$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:BG80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BG$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:BG80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:BG80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BI$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:BH80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BH$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:BH80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:BH80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BJ$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:BI80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BI$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:BI80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:BI80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BK$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:BJ80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BJ$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:BJ80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:BJ80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BL$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:BK80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BK$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:BK80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:BK80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BM$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:BL80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BL$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:BL80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:BL80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BN$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:BM80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BM$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:BM80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:BM80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BO$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:BN80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BN$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:BN80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:BN80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BP$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:BO80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BO$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:BO80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:BO80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BQ$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:BP80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BP$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:BP80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:BP80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BR$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:BQ80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BQ$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:BQ80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:BQ80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BS$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:BR80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BR$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:BR80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:BR80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BT$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:BS80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BS$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:BS80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:BS80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BU$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:BT80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BT$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:BT80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:BT80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BV$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:BU80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BU$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:BU80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:BU80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BW$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:BV80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BV$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:BV80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:BV80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BX$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:BW80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BW$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:BW80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:BW80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BY$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:BX80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BX$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:BX80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:BX80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>BZ$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:BY80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BY$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:BY80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:BY80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>CA$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:BZ80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>BZ$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:BZ80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:BZ80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>CB$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:CA80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>CA$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:CA80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:CA80))))","v":0},{"$f":"IF(OFFSET($G58, -$E64, $E65)=\"n/a\", 0, IF(OFFSET($G61, -$E64, $E65)=\"SL\",\nIF(OFFSET($G58, -$E64, $E65)+$E65>CC$5, IFERROR((OFFSET($G57, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))), 0), OFFSET($G57, -$E64, $E65)-SUM($G80:CB80)),\nIF(OFFSET($G59, -$E64, $E65)+$E65>CB$5, IFERROR(((OFFSET($G57, -$E64, $E65)-SUM($G80:CB80))*OFFSET($G60, -$E64, $E65)/(OFFSET($G58, -$E64, $E65))),0), OFFSET($G57, -$E64, $E65)-SUM($G80:CB80))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E66)","v":"Depreciation of asset adjustments - TAB 2014-15"},null,null,null,null,null,{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>L$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:K81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>K$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:K81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:K81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>M$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:L81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>L$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:L81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:L81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>N$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:M81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>M$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:M81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:M81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>O$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:N81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>N$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:N81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:N81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>P$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:O81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>O$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:O81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:O81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>Q$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:P81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>P$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:P81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:P81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>R$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:Q81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>Q$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:Q81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:Q81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>S$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:R81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>R$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:R81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:R81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>T$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:S81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>S$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:S81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:S81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>U$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:T81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>T$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:T81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:T81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>V$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:U81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>U$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:U81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:U81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>W$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:V81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>V$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:V81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:V81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>X$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:W81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>W$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:W81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:W81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>Y$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:X81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>X$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:X81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:X81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>Z$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:Y81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>Y$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:Y81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:Y81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AA$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:Z81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>Z$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:Z81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:Z81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AB$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:AA81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AA$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:AA81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:AA81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AC$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:AB81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AB$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:AB81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:AB81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AD$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:AC81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AC$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:AC81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:AC81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AE$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:AD81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AD$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:AD81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:AD81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AF$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:AE81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AE$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:AE81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:AE81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AG$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:AF81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AF$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:AF81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:AF81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AH$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:AG81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AG$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:AG81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:AG81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AI$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:AH81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AH$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:AH81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:AH81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AJ$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:AI81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AI$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:AI81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:AI81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AK$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:AJ81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AJ$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:AJ81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:AJ81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AL$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:AK81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AK$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:AK81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:AK81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AM$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:AL81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AL$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:AL81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:AL81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AN$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:AM81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AM$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:AM81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:AM81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AO$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:AN81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AN$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:AN81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:AN81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AP$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:AO81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AO$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:AO81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:AO81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AQ$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:AP81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AP$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:AP81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:AP81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AR$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:AQ81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AQ$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:AQ81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:AQ81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AS$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:AR81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AR$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:AR81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:AR81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AT$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:AS81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AS$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:AS81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:AS81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AU$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:AT81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AT$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:AT81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:AT81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AV$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:AU81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AU$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:AU81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:AU81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AW$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:AV81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AV$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:AV81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:AV81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AX$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:AW81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AW$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:AW81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:AW81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AY$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:AX81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AX$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:AX81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:AX81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>AZ$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:AY81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AY$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:AY81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:AY81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BA$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:AZ81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>AZ$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:AZ81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:AZ81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BB$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:BA81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BA$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:BA81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:BA81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BC$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:BB81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BB$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:BB81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:BB81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BD$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:BC81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BC$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:BC81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:BC81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BE$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:BD81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BD$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:BD81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:BD81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BF$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:BE81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BE$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:BE81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:BE81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BG$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:BF81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BF$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:BF81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:BF81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BH$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:BG81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BG$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:BG81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:BG81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BI$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:BH81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BH$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:BH81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:BH81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BJ$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:BI81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BI$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:BI81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:BI81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BK$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:BJ81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BJ$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:BJ81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:BJ81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BL$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:BK81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BK$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:BK81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:BK81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BM$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:BL81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BL$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:BL81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:BL81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BN$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:BM81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BM$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:BM81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:BM81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BO$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:BN81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BN$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:BN81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:BN81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BP$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:BO81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BO$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:BO81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:BO81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BQ$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:BP81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BP$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:BP81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:BP81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BR$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:BQ81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BQ$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:BQ81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:BQ81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BS$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:BR81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BR$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:BR81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:BR81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BT$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:BS81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BS$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:BS81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:BS81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BU$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:BT81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BT$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:BT81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:BT81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BV$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:BU81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BU$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:BU81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:BU81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BW$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:BV81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BV$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:BV81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:BV81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BX$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:BW81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BW$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:BW81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:BW81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BY$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:BX81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BX$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:BX81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:BX81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>BZ$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:BY81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BY$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:BY81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:BY81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>CA$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:BZ81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>BZ$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:BZ81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:BZ81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>CB$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:CA81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>CA$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:CA81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:CA81))))","v":0},{"$f":"IF(OFFSET($G59, -$E65, $E66)=\"n/a\", 0, IF(OFFSET($G62, -$E65, $E66)=\"SL\",\nIF(OFFSET($G59, -$E65, $E66)+$E66>CC$5, IFERROR((OFFSET($G58, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))), 0), OFFSET($G58, -$E65, $E66)-SUM($G81:CB81)),\nIF(OFFSET($G60, -$E65, $E66)+$E66>CB$5, IFERROR(((OFFSET($G58, -$E65, $E66)-SUM($G81:CB81))*OFFSET($G61, -$E65, $E66)/(OFFSET($G59, -$E65, $E66))),0), OFFSET($G58, -$E65, $E66)-SUM($G81:CB81))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E67)","v":"Depreciation of asset adjustments - TAB 2015-16"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>M$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:L82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>L$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:L82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:L82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>N$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:M82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>M$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:M82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:M82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>O$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:N82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>N$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:N82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:N82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>P$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:O82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>O$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:O82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:O82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>Q$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:P82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>P$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:P82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:P82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>R$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:Q82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>Q$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:Q82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:Q82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>S$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:R82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>R$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:R82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:R82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>T$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:S82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>S$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:S82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:S82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>U$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:T82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>T$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:T82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:T82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>V$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:U82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>U$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:U82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:U82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>W$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:V82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>V$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:V82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:V82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>X$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:W82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>W$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:W82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:W82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>Y$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:X82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>X$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:X82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:X82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>Z$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:Y82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>Y$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:Y82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:Y82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AA$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:Z82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>Z$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:Z82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:Z82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AB$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:AA82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AA$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:AA82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:AA82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AC$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:AB82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AB$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:AB82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:AB82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AD$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:AC82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AC$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:AC82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:AC82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AE$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:AD82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AD$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:AD82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:AD82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AF$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:AE82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AE$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:AE82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:AE82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AG$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:AF82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AF$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:AF82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:AF82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AH$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:AG82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AG$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:AG82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:AG82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AI$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:AH82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AH$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:AH82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:AH82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AJ$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:AI82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AI$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:AI82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:AI82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AK$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:AJ82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AJ$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:AJ82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:AJ82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AL$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:AK82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AK$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:AK82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:AK82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AM$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:AL82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AL$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:AL82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:AL82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AN$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:AM82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AM$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:AM82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:AM82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AO$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:AN82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AN$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:AN82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:AN82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AP$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:AO82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AO$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:AO82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:AO82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AQ$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:AP82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AP$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:AP82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:AP82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AR$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:AQ82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AQ$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:AQ82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:AQ82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AS$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:AR82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AR$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:AR82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:AR82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AT$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:AS82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AS$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:AS82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:AS82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AU$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:AT82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AT$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:AT82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:AT82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AV$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:AU82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AU$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:AU82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:AU82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AW$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:AV82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AV$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:AV82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:AV82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AX$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:AW82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AW$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:AW82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:AW82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AY$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:AX82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AX$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:AX82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:AX82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>AZ$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:AY82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AY$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:AY82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:AY82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BA$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:AZ82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>AZ$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:AZ82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:AZ82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BB$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:BA82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BA$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:BA82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:BA82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BC$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:BB82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BB$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:BB82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:BB82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BD$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:BC82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BC$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:BC82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:BC82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BE$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:BD82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BD$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:BD82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:BD82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BF$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:BE82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BE$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:BE82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:BE82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BG$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:BF82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BF$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:BF82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:BF82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BH$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:BG82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BG$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:BG82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:BG82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BI$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:BH82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BH$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:BH82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:BH82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BJ$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:BI82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BI$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:BI82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:BI82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BK$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:BJ82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BJ$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:BJ82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:BJ82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BL$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:BK82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BK$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:BK82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:BK82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BM$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:BL82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BL$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:BL82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:BL82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BN$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:BM82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BM$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:BM82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:BM82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BO$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:BN82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BN$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:BN82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:BN82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BP$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:BO82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BO$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:BO82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:BO82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BQ$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:BP82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BP$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:BP82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:BP82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BR$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:BQ82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BQ$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:BQ82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:BQ82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BS$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:BR82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BR$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:BR82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:BR82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BT$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:BS82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BS$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:BS82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:BS82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BU$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:BT82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BT$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:BT82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:BT82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BV$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:BU82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BU$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:BU82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:BU82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BW$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:BV82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BV$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:BV82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:BV82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BX$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:BW82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BW$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:BW82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:BW82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BY$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:BX82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BX$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:BX82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:BX82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>BZ$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:BY82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BY$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:BY82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:BY82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>CA$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:BZ82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>BZ$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:BZ82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:BZ82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>CB$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:CA82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>CA$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:CA82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:CA82))))","v":0},{"$f":"IF(OFFSET($G60, -$E66, $E67)=\"n/a\", 0, IF(OFFSET($G63, -$E66, $E67)=\"SL\",\nIF(OFFSET($G60, -$E66, $E67)+$E67>CC$5, IFERROR((OFFSET($G59, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))), 0), OFFSET($G59, -$E66, $E67)-SUM($G82:CB82)),\nIF(OFFSET($G61, -$E66, $E67)+$E67>CB$5, IFERROR(((OFFSET($G59, -$E66, $E67)-SUM($G82:CB82))*OFFSET($G62, -$E66, $E67)/(OFFSET($G60, -$E66, $E67))),0), OFFSET($G59, -$E66, $E67)-SUM($G82:CB82))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E68)","v":"Depreciation of asset adjustments - TAB 2016-17"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>N$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:M83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>M$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:M83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:M83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>O$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:N83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>N$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:N83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:N83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>P$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:O83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>O$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:O83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:O83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>Q$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:P83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>P$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:P83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:P83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>R$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:Q83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>Q$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:Q83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:Q83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>S$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:R83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>R$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:R83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:R83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>T$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:S83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>S$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:S83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:S83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>U$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:T83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>T$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:T83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:T83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>V$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:U83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>U$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:U83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:U83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>W$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:V83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>V$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:V83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:V83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>X$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:W83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>W$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:W83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:W83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>Y$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:X83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>X$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:X83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:X83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>Z$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:Y83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>Y$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:Y83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:Y83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AA$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:Z83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>Z$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:Z83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:Z83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AB$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:AA83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AA$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:AA83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:AA83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AC$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:AB83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AB$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:AB83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:AB83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AD$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:AC83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AC$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:AC83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:AC83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AE$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:AD83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AD$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:AD83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:AD83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AF$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:AE83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AE$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:AE83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:AE83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AG$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:AF83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AF$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:AF83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:AF83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AH$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:AG83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AG$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:AG83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:AG83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AI$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:AH83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AH$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:AH83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:AH83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AJ$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:AI83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AI$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:AI83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:AI83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AK$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:AJ83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AJ$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:AJ83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:AJ83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AL$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:AK83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AK$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:AK83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:AK83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AM$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:AL83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AL$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:AL83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:AL83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AN$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:AM83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AM$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:AM83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:AM83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AO$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:AN83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AN$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:AN83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:AN83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AP$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:AO83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AO$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:AO83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:AO83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AQ$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:AP83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AP$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:AP83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:AP83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AR$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:AQ83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AQ$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:AQ83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:AQ83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AS$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:AR83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AR$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:AR83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:AR83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AT$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:AS83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AS$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:AS83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:AS83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AU$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:AT83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AT$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:AT83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:AT83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AV$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:AU83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AU$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:AU83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:AU83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AW$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:AV83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AV$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:AV83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:AV83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AX$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:AW83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AW$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:AW83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:AW83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AY$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:AX83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AX$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:AX83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:AX83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>AZ$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:AY83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AY$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:AY83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:AY83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BA$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:AZ83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>AZ$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:AZ83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:AZ83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BB$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:BA83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BA$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:BA83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:BA83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BC$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:BB83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BB$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:BB83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:BB83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BD$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:BC83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BC$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:BC83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:BC83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BE$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:BD83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BD$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:BD83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:BD83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BF$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:BE83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BE$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:BE83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:BE83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BG$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:BF83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BF$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:BF83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:BF83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BH$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:BG83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BG$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:BG83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:BG83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BI$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:BH83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BH$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:BH83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:BH83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BJ$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:BI83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BI$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:BI83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:BI83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BK$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:BJ83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BJ$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:BJ83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:BJ83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BL$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:BK83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BK$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:BK83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:BK83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BM$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:BL83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BL$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:BL83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:BL83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BN$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:BM83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BM$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:BM83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:BM83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BO$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:BN83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BN$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:BN83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:BN83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BP$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:BO83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BO$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:BO83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:BO83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BQ$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:BP83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BP$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:BP83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:BP83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BR$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:BQ83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BQ$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:BQ83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:BQ83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BS$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:BR83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BR$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:BR83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:BR83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BT$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:BS83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BS$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:BS83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:BS83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BU$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:BT83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BT$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:BT83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:BT83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BV$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:BU83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BU$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:BU83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:BU83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BW$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:BV83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BV$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:BV83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:BV83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BX$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:BW83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BW$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:BW83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:BW83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BY$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:BX83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BX$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:BX83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:BX83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>BZ$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:BY83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BY$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:BY83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:BY83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>CA$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:BZ83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>BZ$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:BZ83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:BZ83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>CB$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:CA83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>CA$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:CA83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:CA83))))","v":0},{"$f":"IF(OFFSET($G61, -$E67, $E68)=\"n/a\", 0, IF(OFFSET($G64, -$E67, $E68)=\"SL\",\nIF(OFFSET($G61, -$E67, $E68)+$E68>CC$5, IFERROR((OFFSET($G60, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))), 0), OFFSET($G60, -$E67, $E68)-SUM($G83:CB83)),\nIF(OFFSET($G62, -$E67, $E68)+$E68>CB$5, IFERROR(((OFFSET($G60, -$E67, $E68)-SUM($G83:CB83))*OFFSET($G63, -$E67, $E68)/(OFFSET($G61, -$E67, $E68))),0), OFFSET($G60, -$E67, $E68)-SUM($G83:CB83))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E69)","v":"Depreciation of asset adjustments - TAB 2017-18"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>O$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:N84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>N$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:N84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:N84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>P$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:O84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>O$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:O84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:O84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>Q$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:P84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>P$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:P84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:P84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>R$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:Q84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>Q$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:Q84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:Q84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>S$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:R84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>R$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:R84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:R84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>T$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:S84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>S$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:S84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:S84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>U$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:T84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>T$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:T84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:T84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>V$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:U84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>U$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:U84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:U84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>W$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:V84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>V$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:V84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:V84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>X$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:W84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>W$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:W84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:W84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>Y$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:X84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>X$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:X84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:X84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>Z$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:Y84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>Y$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:Y84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:Y84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AA$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:Z84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>Z$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:Z84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:Z84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AB$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:AA84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AA$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:AA84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:AA84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AC$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:AB84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AB$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:AB84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:AB84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AD$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:AC84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AC$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:AC84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:AC84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AE$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:AD84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AD$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:AD84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:AD84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AF$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:AE84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AE$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:AE84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:AE84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AG$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:AF84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AF$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:AF84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:AF84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AH$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:AG84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AG$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:AG84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:AG84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AI$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:AH84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AH$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:AH84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:AH84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AJ$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:AI84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AI$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:AI84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:AI84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AK$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:AJ84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AJ$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:AJ84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:AJ84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AL$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:AK84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AK$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:AK84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:AK84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AM$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:AL84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AL$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:AL84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:AL84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AN$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:AM84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AM$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:AM84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:AM84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AO$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:AN84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AN$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:AN84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:AN84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AP$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:AO84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AO$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:AO84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:AO84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AQ$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:AP84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AP$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:AP84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:AP84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AR$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:AQ84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AQ$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:AQ84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:AQ84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AS$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:AR84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AR$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:AR84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:AR84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AT$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:AS84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AS$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:AS84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:AS84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AU$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:AT84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AT$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:AT84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:AT84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AV$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:AU84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AU$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:AU84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:AU84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AW$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:AV84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AV$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:AV84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:AV84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AX$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:AW84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AW$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:AW84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:AW84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AY$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:AX84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AX$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:AX84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:AX84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>AZ$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:AY84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AY$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:AY84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:AY84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BA$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:AZ84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>AZ$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:AZ84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:AZ84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BB$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:BA84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BA$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:BA84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:BA84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BC$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:BB84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BB$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:BB84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:BB84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BD$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:BC84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BC$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:BC84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:BC84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BE$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:BD84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BD$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:BD84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:BD84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BF$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:BE84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BE$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:BE84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:BE84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BG$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:BF84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BF$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:BF84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:BF84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BH$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:BG84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BG$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:BG84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:BG84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BI$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:BH84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BH$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:BH84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:BH84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BJ$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:BI84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BI$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:BI84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:BI84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BK$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:BJ84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BJ$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:BJ84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:BJ84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BL$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:BK84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BK$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:BK84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:BK84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BM$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:BL84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BL$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:BL84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:BL84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BN$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:BM84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BM$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:BM84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:BM84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BO$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:BN84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BN$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:BN84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:BN84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BP$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:BO84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BO$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:BO84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:BO84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BQ$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:BP84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BP$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:BP84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:BP84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BR$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:BQ84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BQ$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:BQ84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:BQ84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BS$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:BR84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BR$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:BR84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:BR84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BT$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:BS84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BS$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:BS84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:BS84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BU$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:BT84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BT$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:BT84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:BT84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BV$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:BU84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BU$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:BU84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:BU84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BW$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:BV84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BV$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:BV84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:BV84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BX$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:BW84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BW$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:BW84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:BW84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BY$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:BX84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BX$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:BX84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:BX84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>BZ$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:BY84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BY$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:BY84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:BY84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>CA$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:BZ84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>BZ$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:BZ84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:BZ84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>CB$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:CA84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>CA$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:CA84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:CA84))))","v":0},{"$f":"IF(OFFSET($G62, -$E68, $E69)=\"n/a\", 0, IF(OFFSET($G65, -$E68, $E69)=\"SL\",\nIF(OFFSET($G62, -$E68, $E69)+$E69>CC$5, IFERROR((OFFSET($G61, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))), 0), OFFSET($G61, -$E68, $E69)-SUM($G84:CB84)),\nIF(OFFSET($G63, -$E68, $E69)+$E69>CB$5, IFERROR(((OFFSET($G61, -$E68, $E69)-SUM($G84:CB84))*OFFSET($G64, -$E68, $E69)/(OFFSET($G62, -$E68, $E69))),0), OFFSET($G61, -$E68, $E69)-SUM($G84:CB84))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E70)","v":"Depreciation of asset adjustments - TAB 2018-19"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>P$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:O85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>O$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:O85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:O85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>Q$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:P85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>P$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:P85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:P85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>R$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:Q85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>Q$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:Q85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:Q85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>S$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:R85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>R$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:R85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:R85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>T$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:S85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>S$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:S85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:S85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>U$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:T85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>T$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:T85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:T85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>V$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:U85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>U$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:U85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:U85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>W$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:V85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>V$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:V85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:V85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>X$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:W85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>W$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:W85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:W85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>Y$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:X85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>X$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:X85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:X85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>Z$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:Y85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>Y$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:Y85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:Y85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AA$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:Z85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>Z$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:Z85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:Z85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AB$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:AA85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AA$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:AA85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:AA85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AC$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:AB85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AB$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:AB85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:AB85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AD$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:AC85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AC$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:AC85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:AC85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AE$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:AD85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AD$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:AD85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:AD85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AF$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:AE85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AE$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:AE85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:AE85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AG$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:AF85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AF$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:AF85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:AF85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AH$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:AG85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AG$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:AG85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:AG85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AI$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:AH85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AH$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:AH85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:AH85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AJ$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:AI85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AI$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:AI85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:AI85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AK$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:AJ85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AJ$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:AJ85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:AJ85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AL$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:AK85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AK$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:AK85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:AK85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AM$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:AL85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AL$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:AL85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:AL85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AN$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:AM85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AM$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:AM85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:AM85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AO$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:AN85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AN$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:AN85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:AN85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AP$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:AO85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AO$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:AO85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:AO85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AQ$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:AP85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AP$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:AP85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:AP85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AR$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:AQ85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AQ$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:AQ85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:AQ85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AS$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:AR85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AR$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:AR85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:AR85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AT$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:AS85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AS$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:AS85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:AS85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AU$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:AT85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AT$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:AT85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:AT85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AV$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:AU85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AU$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:AU85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:AU85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AW$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:AV85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AV$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:AV85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:AV85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AX$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:AW85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AW$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:AW85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:AW85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AY$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:AX85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AX$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:AX85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:AX85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>AZ$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:AY85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AY$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:AY85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:AY85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BA$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:AZ85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>AZ$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:AZ85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:AZ85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BB$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:BA85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BA$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:BA85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:BA85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BC$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:BB85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BB$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:BB85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:BB85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BD$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:BC85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BC$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:BC85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:BC85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BE$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:BD85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BD$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:BD85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:BD85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BF$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:BE85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BE$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:BE85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:BE85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BG$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:BF85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BF$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:BF85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:BF85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BH$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:BG85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BG$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:BG85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:BG85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BI$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:BH85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BH$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:BH85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:BH85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BJ$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:BI85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BI$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:BI85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:BI85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BK$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:BJ85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BJ$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:BJ85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:BJ85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BL$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:BK85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BK$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:BK85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:BK85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BM$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:BL85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BL$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:BL85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:BL85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BN$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:BM85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BM$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:BM85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:BM85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BO$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:BN85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BN$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:BN85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:BN85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BP$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:BO85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BO$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:BO85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:BO85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BQ$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:BP85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BP$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:BP85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:BP85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BR$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:BQ85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BQ$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:BQ85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:BQ85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BS$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:BR85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BR$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:BR85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:BR85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BT$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:BS85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BS$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:BS85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:BS85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BU$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:BT85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BT$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:BT85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:BT85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BV$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:BU85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BU$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:BU85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:BU85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BW$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:BV85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BV$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:BV85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:BV85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BX$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:BW85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BW$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:BW85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:BW85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BY$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:BX85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BX$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:BX85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:BX85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>BZ$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:BY85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BY$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:BY85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:BY85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>CA$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:BZ85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>BZ$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:BZ85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:BZ85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>CB$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:CA85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>CA$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:CA85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:CA85))))","v":0},{"$f":"IF(OFFSET($G63, -$E69, $E70)=\"n/a\", 0, IF(OFFSET($G66, -$E69, $E70)=\"SL\",\nIF(OFFSET($G63, -$E69, $E70)+$E70>CC$5, IFERROR((OFFSET($G62, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))), 0), OFFSET($G62, -$E69, $E70)-SUM($G85:CB85)),\nIF(OFFSET($G64, -$E69, $E70)+$E70>CB$5, IFERROR(((OFFSET($G62, -$E69, $E70)-SUM($G85:CB85))*OFFSET($G65, -$E69, $E70)/(OFFSET($G63, -$E69, $E70))),0), OFFSET($G62, -$E69, $E70)-SUM($G85:CB85))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E71)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>Q$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:P86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>P$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:P86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:P86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>R$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:Q86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>Q$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:Q86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:Q86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>S$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:R86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>R$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:R86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:R86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>T$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:S86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>S$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:S86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:S86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>U$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:T86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>T$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:T86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:T86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>V$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:U86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>U$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:U86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:U86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>W$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:V86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>V$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:V86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:V86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>X$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:W86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>W$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:W86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:W86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>Y$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:X86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>X$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:X86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:X86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>Z$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:Y86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>Y$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:Y86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:Y86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AA$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:Z86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>Z$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:Z86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:Z86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AB$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:AA86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AA$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:AA86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:AA86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AC$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:AB86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AB$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:AB86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:AB86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AD$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:AC86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AC$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:AC86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:AC86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AE$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:AD86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AD$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:AD86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:AD86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AF$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:AE86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AE$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:AE86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:AE86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AG$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:AF86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AF$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:AF86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:AF86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AH$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:AG86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AG$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:AG86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:AG86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AI$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:AH86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AH$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:AH86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:AH86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AJ$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:AI86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AI$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:AI86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:AI86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AK$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:AJ86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AJ$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:AJ86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:AJ86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AL$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:AK86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AK$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:AK86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:AK86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AM$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:AL86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AL$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:AL86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:AL86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AN$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:AM86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AM$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:AM86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:AM86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AO$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:AN86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AN$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:AN86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:AN86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AP$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:AO86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AO$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:AO86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:AO86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AQ$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:AP86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AP$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:AP86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:AP86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AR$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:AQ86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AQ$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:AQ86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:AQ86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AS$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:AR86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AR$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:AR86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:AR86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AT$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:AS86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AS$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:AS86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:AS86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AU$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:AT86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AT$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:AT86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:AT86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AV$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:AU86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AU$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:AU86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:AU86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AW$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:AV86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AV$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:AV86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:AV86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AX$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:AW86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AW$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:AW86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:AW86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AY$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:AX86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AX$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:AX86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:AX86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>AZ$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:AY86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AY$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:AY86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:AY86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BA$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:AZ86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>AZ$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:AZ86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:AZ86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BB$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:BA86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BA$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:BA86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:BA86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BC$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:BB86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BB$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:BB86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:BB86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BD$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:BC86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BC$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:BC86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:BC86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BE$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:BD86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BD$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:BD86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:BD86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BF$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:BE86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BE$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:BE86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:BE86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BG$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:BF86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BF$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:BF86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:BF86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BH$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:BG86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BG$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:BG86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:BG86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BI$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:BH86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BH$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:BH86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:BH86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BJ$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:BI86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BI$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:BI86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:BI86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BK$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:BJ86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BJ$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:BJ86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:BJ86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BL$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:BK86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BK$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:BK86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:BK86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BM$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:BL86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BL$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:BL86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:BL86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BN$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:BM86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BM$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:BM86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:BM86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BO$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:BN86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BN$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:BN86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:BN86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BP$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:BO86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BO$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:BO86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:BO86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BQ$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:BP86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BP$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:BP86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:BP86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BR$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:BQ86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BQ$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:BQ86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:BQ86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BS$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:BR86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BR$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:BR86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:BR86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BT$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:BS86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BS$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:BS86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:BS86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BU$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:BT86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BT$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:BT86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:BT86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BV$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:BU86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BU$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:BU86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:BU86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BW$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:BV86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BV$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:BV86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:BV86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BX$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:BW86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BW$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:BW86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:BW86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BY$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:BX86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BX$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:BX86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:BX86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>BZ$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:BY86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BY$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:BY86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:BY86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>CA$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:BZ86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>BZ$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:BZ86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:BZ86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>CB$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:CA86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>CA$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:CA86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:CA86))))","v":0},{"$f":"IF(OFFSET($G64, -$E70, $E71)=\"n/a\", 0, IF(OFFSET($G67, -$E70, $E71)=\"SL\",\nIF(OFFSET($G64, -$E70, $E71)+$E71>CC$5, IFERROR((OFFSET($G63, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))), 0), OFFSET($G63, -$E70, $E71)-SUM($G86:CB86)),\nIF(OFFSET($G65, -$E70, $E71)+$E71>CB$5, IFERROR(((OFFSET($G63, -$E70, $E71)-SUM($G86:CB86))*OFFSET($G66, -$E70, $E71)/(OFFSET($G64, -$E70, $E71))),0), OFFSET($G63, -$E70, $E71)-SUM($G86:CB86))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E72)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>R$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:Q87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>Q$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:Q87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:Q87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>S$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:R87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>R$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:R87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:R87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>T$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:S87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>S$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:S87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:S87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>U$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:T87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>T$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:T87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:T87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>V$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:U87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>U$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:U87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:U87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>W$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:V87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>V$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:V87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:V87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>X$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:W87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>W$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:W87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:W87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>Y$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:X87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>X$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:X87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:X87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>Z$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:Y87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>Y$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:Y87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:Y87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AA$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:Z87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>Z$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:Z87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:Z87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AB$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:AA87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AA$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:AA87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:AA87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AC$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:AB87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AB$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:AB87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:AB87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AD$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:AC87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AC$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:AC87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:AC87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AE$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:AD87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AD$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:AD87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:AD87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AF$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:AE87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AE$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:AE87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:AE87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AG$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:AF87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AF$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:AF87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:AF87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AH$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:AG87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AG$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:AG87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:AG87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AI$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:AH87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AH$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:AH87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:AH87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AJ$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:AI87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AI$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:AI87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:AI87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AK$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:AJ87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AJ$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:AJ87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:AJ87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AL$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:AK87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AK$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:AK87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:AK87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AM$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:AL87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AL$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:AL87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:AL87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AN$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:AM87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AM$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:AM87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:AM87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AO$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:AN87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AN$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:AN87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:AN87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AP$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:AO87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AO$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:AO87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:AO87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AQ$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:AP87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AP$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:AP87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:AP87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AR$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:AQ87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AQ$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:AQ87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:AQ87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AS$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:AR87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AR$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:AR87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:AR87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AT$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:AS87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AS$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:AS87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:AS87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AU$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:AT87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AT$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:AT87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:AT87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AV$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:AU87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AU$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:AU87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:AU87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AW$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:AV87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AV$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:AV87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:AV87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AX$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:AW87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AW$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:AW87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:AW87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AY$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:AX87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AX$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:AX87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:AX87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>AZ$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:AY87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AY$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:AY87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:AY87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BA$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:AZ87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>AZ$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:AZ87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:AZ87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BB$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:BA87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BA$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:BA87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:BA87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BC$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:BB87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BB$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:BB87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:BB87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BD$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:BC87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BC$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:BC87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:BC87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BE$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:BD87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BD$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:BD87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:BD87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BF$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:BE87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BE$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:BE87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:BE87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BG$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:BF87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BF$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:BF87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:BF87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BH$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:BG87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BG$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:BG87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:BG87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BI$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:BH87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BH$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:BH87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:BH87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BJ$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:BI87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BI$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:BI87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:BI87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BK$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:BJ87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BJ$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:BJ87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:BJ87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BL$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:BK87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BK$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:BK87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:BK87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BM$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:BL87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BL$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:BL87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:BL87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BN$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:BM87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BM$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:BM87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:BM87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BO$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:BN87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BN$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:BN87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:BN87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BP$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:BO87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BO$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:BO87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:BO87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BQ$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:BP87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BP$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:BP87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:BP87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BR$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:BQ87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BQ$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:BQ87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:BQ87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BS$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:BR87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BR$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:BR87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:BR87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BT$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:BS87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BS$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:BS87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:BS87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BU$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:BT87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BT$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:BT87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:BT87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BV$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:BU87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BU$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:BU87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:BU87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BW$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:BV87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BV$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:BV87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:BV87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BX$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:BW87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BW$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:BW87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:BW87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BY$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:BX87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BX$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:BX87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:BX87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>BZ$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:BY87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BY$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:BY87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:BY87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>CA$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:BZ87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>BZ$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:BZ87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:BZ87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>CB$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:CA87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>CA$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:CA87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:CA87))))","v":0},{"$f":"IF(OFFSET($G65, -$E71, $E72)=\"n/a\", 0, IF(OFFSET($G68, -$E71, $E72)=\"SL\",\nIF(OFFSET($G65, -$E71, $E72)+$E72>CC$5, IFERROR((OFFSET($G64, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))), 0), OFFSET($G64, -$E71, $E72)-SUM($G87:CB87)),\nIF(OFFSET($G66, -$E71, $E72)+$E72>CB$5, IFERROR(((OFFSET($G64, -$E71, $E72)-SUM($G87:CB87))*OFFSET($G67, -$E71, $E72)/(OFFSET($G65, -$E71, $E72))),0), OFFSET($G64, -$E71, $E72)-SUM($G87:CB87))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E73)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>S$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:R88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>R$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:R88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:R88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>T$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:S88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>S$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:S88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:S88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>U$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:T88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>T$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:T88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:T88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>V$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:U88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>U$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:U88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:U88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>W$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:V88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>V$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:V88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:V88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>X$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:W88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>W$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:W88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:W88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>Y$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:X88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>X$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:X88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:X88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>Z$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:Y88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>Y$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:Y88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:Y88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AA$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:Z88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>Z$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:Z88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:Z88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AB$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:AA88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AA$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:AA88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:AA88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AC$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:AB88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AB$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:AB88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:AB88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AD$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:AC88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AC$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:AC88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:AC88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AE$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:AD88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AD$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:AD88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:AD88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AF$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:AE88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AE$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:AE88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:AE88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AG$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:AF88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AF$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:AF88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:AF88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AH$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:AG88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AG$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:AG88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:AG88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AI$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:AH88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AH$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:AH88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:AH88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AJ$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:AI88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AI$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:AI88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:AI88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AK$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:AJ88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AJ$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:AJ88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:AJ88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AL$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:AK88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AK$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:AK88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:AK88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AM$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:AL88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AL$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:AL88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:AL88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AN$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:AM88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AM$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:AM88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:AM88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AO$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:AN88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AN$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:AN88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:AN88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AP$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:AO88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AO$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:AO88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:AO88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AQ$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:AP88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AP$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:AP88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:AP88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AR$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:AQ88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AQ$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:AQ88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:AQ88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AS$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:AR88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AR$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:AR88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:AR88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AT$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:AS88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AS$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:AS88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:AS88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AU$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:AT88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AT$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:AT88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:AT88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AV$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:AU88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AU$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:AU88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:AU88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AW$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:AV88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AV$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:AV88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:AV88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AX$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:AW88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AW$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:AW88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:AW88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AY$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:AX88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AX$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:AX88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:AX88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>AZ$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:AY88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AY$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:AY88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:AY88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BA$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:AZ88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>AZ$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:AZ88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:AZ88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BB$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:BA88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BA$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:BA88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:BA88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BC$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:BB88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BB$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:BB88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:BB88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BD$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:BC88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BC$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:BC88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:BC88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BE$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:BD88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BD$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:BD88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:BD88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BF$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:BE88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BE$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:BE88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:BE88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BG$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:BF88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BF$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:BF88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:BF88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BH$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:BG88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BG$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:BG88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:BG88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BI$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:BH88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BH$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:BH88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:BH88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BJ$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:BI88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BI$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:BI88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:BI88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BK$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:BJ88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BJ$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:BJ88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:BJ88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BL$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:BK88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BK$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:BK88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:BK88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BM$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:BL88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BL$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:BL88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:BL88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BN$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:BM88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BM$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:BM88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:BM88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BO$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:BN88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BN$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:BN88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:BN88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BP$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:BO88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BO$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:BO88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:BO88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BQ$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:BP88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BP$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:BP88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:BP88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BR$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:BQ88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BQ$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:BQ88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:BQ88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BS$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:BR88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BR$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:BR88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:BR88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BT$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:BS88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BS$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:BS88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:BS88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BU$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:BT88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BT$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:BT88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:BT88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BV$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:BU88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BU$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:BU88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:BU88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BW$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:BV88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BV$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:BV88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:BV88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BX$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:BW88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BW$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:BW88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:BW88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BY$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:BX88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BX$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:BX88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:BX88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>BZ$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:BY88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BY$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:BY88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:BY88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>CA$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:BZ88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>BZ$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:BZ88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:BZ88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>CB$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:CA88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>CA$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:CA88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:CA88))))","v":0},{"$f":"IF(OFFSET($G66, -$E72, $E73)=\"n/a\", 0, IF(OFFSET($G69, -$E72, $E73)=\"SL\",\nIF(OFFSET($G66, -$E72, $E73)+$E73>CC$5, IFERROR((OFFSET($G65, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))), 0), OFFSET($G65, -$E72, $E73)-SUM($G88:CB88)),\nIF(OFFSET($G67, -$E72, $E73)+$E73>CB$5, IFERROR(((OFFSET($G65, -$E72, $E73)-SUM($G88:CB88))*OFFSET($G68, -$E72, $E73)/(OFFSET($G66, -$E72, $E73))),0), OFFSET($G65, -$E72, $E73)-SUM($G88:CB88))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E74)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>T$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:S89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>S$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:S89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:S89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>U$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:T89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>T$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:T89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:T89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>V$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:U89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>U$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:U89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:U89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>W$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:V89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>V$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:V89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:V89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>X$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:W89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>W$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:W89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:W89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>Y$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:X89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>X$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:X89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:X89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>Z$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:Y89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>Y$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:Y89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:Y89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AA$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:Z89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>Z$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:Z89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:Z89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AB$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:AA89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AA$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:AA89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:AA89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AC$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:AB89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AB$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:AB89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:AB89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AD$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:AC89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AC$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:AC89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:AC89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AE$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:AD89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AD$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:AD89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:AD89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AF$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:AE89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AE$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:AE89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:AE89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AG$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:AF89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AF$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:AF89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:AF89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AH$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:AG89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AG$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:AG89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:AG89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AI$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:AH89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AH$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:AH89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:AH89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AJ$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:AI89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AI$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:AI89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:AI89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AK$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:AJ89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AJ$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:AJ89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:AJ89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AL$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:AK89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AK$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:AK89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:AK89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AM$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:AL89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AL$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:AL89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:AL89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AN$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:AM89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AM$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:AM89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:AM89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AO$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:AN89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AN$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:AN89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:AN89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AP$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:AO89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AO$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:AO89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:AO89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AQ$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:AP89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AP$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:AP89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:AP89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AR$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:AQ89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AQ$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:AQ89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:AQ89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AS$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:AR89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AR$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:AR89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:AR89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AT$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:AS89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AS$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:AS89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:AS89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AU$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:AT89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AT$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:AT89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:AT89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AV$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:AU89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AU$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:AU89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:AU89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AW$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:AV89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AV$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:AV89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:AV89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AX$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:AW89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AW$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:AW89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:AW89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AY$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:AX89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AX$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:AX89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:AX89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>AZ$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:AY89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AY$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:AY89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:AY89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BA$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:AZ89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>AZ$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:AZ89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:AZ89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BB$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:BA89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BA$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:BA89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:BA89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BC$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:BB89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BB$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:BB89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:BB89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BD$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:BC89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BC$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:BC89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:BC89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BE$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:BD89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BD$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:BD89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:BD89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BF$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:BE89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BE$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:BE89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:BE89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BG$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:BF89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BF$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:BF89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:BF89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BH$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:BG89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BG$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:BG89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:BG89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BI$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:BH89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BH$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:BH89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:BH89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BJ$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:BI89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BI$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:BI89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:BI89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BK$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:BJ89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BJ$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:BJ89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:BJ89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BL$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:BK89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BK$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:BK89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:BK89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BM$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:BL89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BL$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:BL89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:BL89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BN$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:BM89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BM$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:BM89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:BM89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BO$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:BN89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BN$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:BN89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:BN89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BP$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:BO89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BO$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:BO89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:BO89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BQ$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:BP89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BP$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:BP89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:BP89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BR$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:BQ89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BQ$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:BQ89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:BQ89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BS$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:BR89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BR$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:BR89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:BR89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BT$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:BS89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BS$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:BS89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:BS89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BU$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:BT89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BT$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:BT89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:BT89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BV$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:BU89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BU$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:BU89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:BU89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BW$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:BV89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BV$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:BV89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:BV89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BX$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:BW89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BW$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:BW89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:BW89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BY$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:BX89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BX$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:BX89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:BX89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>BZ$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:BY89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BY$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:BY89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:BY89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>CA$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:BZ89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>BZ$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:BZ89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:BZ89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>CB$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:CA89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>CA$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:CA89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:CA89))))","v":0},{"$f":"IF(OFFSET($G67, -$E73, $E74)=\"n/a\", 0, IF(OFFSET($G70, -$E73, $E74)=\"SL\",\nIF(OFFSET($G67, -$E73, $E74)+$E74>CC$5, IFERROR((OFFSET($G66, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))), 0), OFFSET($G66, -$E73, $E74)-SUM($G89:CB89)),\nIF(OFFSET($G68, -$E73, $E74)+$E74>CB$5, IFERROR(((OFFSET($G66, -$E73, $E74)-SUM($G89:CB89))*OFFSET($G69, -$E73, $E74)/(OFFSET($G67, -$E73, $E74))),0), OFFSET($G66, -$E73, $E74)-SUM($G89:CB89))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E75)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>U$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:T90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>T$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:T90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:T90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>V$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:U90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>U$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:U90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:U90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>W$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:V90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>V$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:V90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:V90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>X$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:W90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>W$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:W90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:W90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>Y$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:X90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>X$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:X90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:X90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>Z$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:Y90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>Y$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:Y90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:Y90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AA$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:Z90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>Z$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:Z90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:Z90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AB$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:AA90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AA$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:AA90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:AA90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AC$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:AB90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AB$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:AB90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:AB90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AD$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:AC90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AC$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:AC90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:AC90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AE$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:AD90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AD$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:AD90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:AD90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AF$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:AE90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AE$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:AE90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:AE90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AG$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:AF90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AF$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:AF90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:AF90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AH$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:AG90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AG$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:AG90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:AG90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AI$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:AH90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AH$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:AH90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:AH90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AJ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:AI90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AI$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:AI90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:AI90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AK$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:AJ90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AJ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:AJ90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:AJ90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AL$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:AK90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AK$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:AK90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:AK90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AM$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:AL90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AL$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:AL90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:AL90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AN$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:AM90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AM$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:AM90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:AM90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AO$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:AN90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AN$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:AN90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:AN90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AP$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:AO90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AO$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:AO90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:AO90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AQ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:AP90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AP$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:AP90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:AP90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AR$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:AQ90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AQ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:AQ90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:AQ90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AS$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:AR90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AR$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:AR90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:AR90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AT$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:AS90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AS$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:AS90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:AS90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AU$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:AT90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AT$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:AT90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:AT90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AV$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:AU90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AU$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:AU90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:AU90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AW$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:AV90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AV$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:AV90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:AV90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AX$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:AW90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AW$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:AW90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:AW90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AY$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:AX90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AX$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:AX90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:AX90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AZ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:AY90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AY$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:AY90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:AY90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BA$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:AZ90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AZ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:AZ90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:AZ90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BB$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:BA90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BA$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:BA90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:BA90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BC$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:BB90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BB$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:BB90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:BB90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BD$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:BC90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BC$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:BC90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:BC90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BE$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:BD90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BD$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:BD90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:BD90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BF$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:BE90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BE$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:BE90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:BE90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BG$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:BF90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BF$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:BF90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:BF90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BH$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:BG90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BG$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:BG90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:BG90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BI$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:BH90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BH$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:BH90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:BH90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BJ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:BI90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BI$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:BI90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:BI90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BK$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:BJ90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BJ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:BJ90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:BJ90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BL$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:BK90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BK$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:BK90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:BK90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BM$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:BL90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BL$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:BL90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:BL90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BN$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:BM90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BM$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:BM90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:BM90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BO$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:BN90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BN$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:BN90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:BN90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BP$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:BO90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BO$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:BO90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:BO90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BQ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:BP90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BP$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:BP90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:BP90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BR$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:BQ90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BQ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:BQ90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:BQ90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BS$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:BR90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BR$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:BR90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:BR90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BT$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:BS90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BS$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:BS90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:BS90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BU$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:BT90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BT$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:BT90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:BT90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BV$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:BU90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BU$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:BU90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:BU90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BW$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:BV90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BV$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:BV90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:BV90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BX$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:BW90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BW$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:BW90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:BW90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BY$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:BX90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BX$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:BX90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:BX90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BZ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:BY90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BY$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:BY90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:BY90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>CA$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:BZ90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BZ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:BZ90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:BZ90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>CB$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:CA90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>CA$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:CA90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:CA90))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>CC$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G90:CB90)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>CB$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G90:CB90))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G90:CB90))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F50&\" - tax depreciation\"","v":"Underground Subtransmission Lines (Urban) - tax depreciation"},null,{"$f":"SUM(H62:H91)+H54","v":3.3020102716903477E-2},3.8772726830353342E-2,4.2048711240767721E-2,4.4746586061258302E-2,4.4946586061258301E-2,4.54865741032583E-2,4.5640028513258296E-2,4.5640028513258296E-2,4.5640028513258296E-2,4.6673714556174535E-2,4.8586624233162401E-2,5.9990907439422737E-2,7.4393311578971014E-2,7.7691716622328391E-2,7.640964909796559E-2,7.5178864274577303E-2,7.3997310844124531E-2,7.2863019550889876E-2,7.1774099909384617E-2,7.0728737053539562E-2,6.9725188711928315E-2,6.8761782303981514E-2,6.7836912152352574E-2,6.694903680678882E-2,6.6096676475047578E-2,6.5278410556576016E-2,6.4492875274843306E-2,6.3738761404379909E-2,6.301481208873505E-2,6.2319820745715973E-2,6.1652629056417677E-2,6.1012125034691292E-2,{"$f":"SUM(AN62:AN91)+AN54","v":6.0397241173833972E-2},5.9806952667410943E-2,5.9240275701244842E-2,5.8696265813725383E-2,5.8174016321706691E-2,5.7672656809368755E-2,5.719135167752433E-2,5.6729298750953699E-2,5.6285727941445894E-2,5.585989996431838E-2,5.5451105106275982E-2,5.5058662042555273E-2,5.4681916701383386E-2,5.4320241173858391E-2,5.397303266743439E-2,5.3639712501267339E-2,5.3319725141746974E-2,2.8307489235262332E-2,1.9697534209169976E-2,1.366180575920755E-2,1.011404118574096E-2,7.1552574087204428E-3,6.7047848104516451E-3,5.9243430741135594E-3,5.5400531175490188E-3,5.3184509928470586E-3,5.1057129531331766E-3,4.9014844350078485E-3,4.7054250576075351E-3,4.5172080553032325E-3,4.3365197330911039E-3,4.163058943767459E-3,{"$f":"SUM(BT62:BT91)+BT54","v":3.9965365860167622E-3},3.836675122576092E-3,3.6832081176730496E-3,3.5358797929661285E-3,3.3944446012474836E-3,5.4009351913599868E-3,7.0927404167222471E-3,2.663805733642988E-2,{"$f":"SUM(CB62:CB91)+CB54","v":3.2731402203576537E-2},{"$f":"SUM(CC62:CC91)+CC54","v":9.6035352818509556E-3}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E95","v":"Asset class 3"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E95, 'TAB input'!$D$18:$D$67, 0))","v":"Urban Zone Substations"}]
[null,null,null,null,{"$f":"E51+1","v":3},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E95)","v":23.398291878994652},{"$f":"INDEX('TAB input'!H$18:H$67, $E95)-INDEX('TAB input'!H$72:H$121, $E95)-INDEX('TAB input'!H$126:H$175, $E95)","v":4.5155705405879019},{"$f":"INDEX('TAB input'!I$18:I$67, $E95)-INDEX('TAB input'!I$72:I$121, $E95)-INDEX('TAB input'!I$126:I$175, $E95)","v":2.077643603180868},{"$f":"INDEX('TAB input'!J$18:J$67, $E95)-INDEX('TAB input'!J$72:J$121, $E95)-INDEX('TAB input'!J$126:J$175, $E95)","v":5.0423470782081097},{"$f":"INDEX('TAB input'!K$18:K$67, $E95)-INDEX('TAB input'!K$72:K$121, $E95)-INDEX('TAB input'!K$126:K$175, $E95)","v":2.2149999999999999},{"$f":"INDEX('TAB input'!L$18:L$67, $E95)-INDEX('TAB input'!L$72:L$121, $E95)-INDEX('TAB input'!L$126:L$175, $E95)","v":3.8617069486999993},{"$f":"INDEX('TAB input'!M$18:M$67, $E95)-INDEX('TAB input'!M$72:M$121, $E95)-INDEX('TAB input'!M$126:M$175, $E95)","v":1.4713295085},{"$f":"INDEX('TAB input'!N$18:N$67, $E95)-INDEX('TAB input'!N$72:N$121, $E95)-INDEX('TAB input'!N$126:N$175, $E95)","v":1.9067169650753433},{"$f":"INDEX('TAB input'!O$18:O$67, $E95)-INDEX('TAB input'!O$72:O$121, $E95)-INDEX('TAB input'!O$126:O$175, $E95)","v":4.7085562297949697E-2},{"$f":"INDEX('TAB input'!P$18:P$67, $E95)-INDEX('TAB input'!P$72:P$121, $E95)-INDEX('TAB input'!P$126:P$175, $E95)","v":2.0150018514760615},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E95)-INDEX('TAB input'!Q$72:Q$121, $E95)-INDEX('TAB input'!Q$126:Q$175, $E95)","v":2.3168724154430014},{"$f":"INDEX('TAB input'!R$18:R$67, $E95)-INDEX('TAB input'!R$72:R$121, $E95)-INDEX('TAB input'!R$126:R$175, $E95)","v":0.50676239917918997},{"$f":"INDEX('TAB input'!S$18:S$67, $E95)-INDEX('TAB input'!S$72:S$121, $E95)-INDEX('TAB input'!S$126:S$175, $E95)","v":0.10035469732695637},{"$f":"INDEX('TAB input'!T$18:T$67, $E95)-INDEX('TAB input'!T$72:T$121, $E95)-INDEX('TAB input'!T$126:T$175, $E95)","v":0.21570816369961415},{"$f":"INDEX('TAB input'!U$18:U$67, $E95)-INDEX('TAB input'!U$72:U$121, $E95)-INDEX('TAB input'!U$126:U$175, $E95)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E95)-INDEX('TAB input'!V$72:V$121, $E95)-INDEX('TAB input'!V$126:V$175, $E95)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E95)-INDEX('TAB input'!W$72:W$121, $E95)-INDEX('TAB input'!W$126:W$175, $E95)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E95)-INDEX('TAB input'!X$72:X$121, $E95)-INDEX('TAB input'!X$126:X$175, $E95)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E95)-INDEX('TAB input'!Y$72:Y$121, $E95)-INDEX('TAB input'!Y$126:Y$175, $E95)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E95)-INDEX('TAB input'!Z$72:Z$121, $E95)-INDEX('TAB input'!Z$126:Z$175, $E95)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E95)-INDEX('TAB input'!AA$72:AA$121, $E95)-INDEX('TAB input'!AA$126:AA$175, $E95)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E95)-INDEX('TAB input'!AB$72:AB$121, $E95)-INDEX('TAB input'!AB$126:AB$175, $E95)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E95)-INDEX('TAB input'!AC$72:AC$121, $E95)-INDEX('TAB input'!AC$126:AC$175, $E95)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E95)-INDEX('TAB input'!AD$72:AD$121, $E95)-INDEX('TAB input'!AD$126:AD$175, $E95)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E95)-INDEX('TAB input'!AE$72:AE$121, $E95)-INDEX('TAB input'!AE$126:AE$175, $E95)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E95)-INDEX('TAB input'!AF$72:AF$121, $E95)-INDEX('TAB input'!AF$126:AF$175, $E95)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E95)-INDEX('TAB input'!AG$72:AG$121, $E95)-INDEX('TAB input'!AG$126:AG$175, $E95)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E95)-INDEX('TAB input'!AH$72:AH$121, $E95)-INDEX('TAB input'!AH$126:AH$175, $E95)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E95)-INDEX('TAB input'!AI$72:AI$121, $E95)-INDEX('TAB input'!AI$126:AI$175, $E95)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E95)-INDEX('TAB input'!AJ$72:AJ$121, $E95)-INDEX('TAB input'!AJ$126:AJ$175, $E95)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E95)-INDEX('TAB input'!AK$72:AK$121, $E95)-INDEX('TAB input'!AK$126:AK$175, $E95)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E95)-INDEX('TAB input'!AL$72:AL$121, $E95)-INDEX('TAB input'!AL$126:AL$175, $E95)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E95)-INDEX('TAB input'!AM$72:AM$121, $E95)-INDEX('TAB input'!AM$126:AM$175, $E95)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E95)-INDEX('TAB input'!AN$72:AN$121, $E95)-INDEX('TAB input'!AN$126:AN$175, $E95)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E95)-INDEX('TAB input'!AO$72:AO$121, $E95)-INDEX('TAB input'!AO$126:AO$175, $E95)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E95)-INDEX('TAB input'!AP$72:AP$121, $E95)-INDEX('TAB input'!AP$126:AP$175, $E95)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E95)-INDEX('TAB input'!AQ$72:AQ$121, $E95)-INDEX('TAB input'!AQ$126:AQ$175, $E95)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E95)-INDEX('TAB input'!AR$72:AR$121, $E95)-INDEX('TAB input'!AR$126:AR$175, $E95)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E95)-INDEX('TAB input'!AS$72:AS$121, $E95)-INDEX('TAB input'!AS$126:AS$175, $E95)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E95)-INDEX('TAB input'!AT$72:AT$121, $E95)-INDEX('TAB input'!AT$126:AT$175, $E95)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E95)-INDEX('TAB input'!AU$72:AU$121, $E95)-INDEX('TAB input'!AU$126:AU$175, $E95)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E95)-INDEX('TAB input'!AV$72:AV$121, $E95)-INDEX('TAB input'!AV$126:AV$175, $E95)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E95)-INDEX('TAB input'!AW$72:AW$121, $E95)-INDEX('TAB input'!AW$126:AW$175, $E95)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E95)-INDEX('TAB input'!AX$72:AX$121, $E95)-INDEX('TAB input'!AX$126:AX$175, $E95)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E95)-INDEX('TAB input'!AY$72:AY$121, $E95)-INDEX('TAB input'!AY$126:AY$175, $E95)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E95)-INDEX('TAB input'!AZ$72:AZ$121, $E95)-INDEX('TAB input'!AZ$126:AZ$175, $E95)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E95)-INDEX('TAB input'!BA$72:BA$121, $E95)-INDEX('TAB input'!BA$126:BA$175, $E95)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E95)-INDEX('TAB input'!BB$72:BB$121, $E95)-INDEX('TAB input'!BB$126:BB$175, $E95)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E95)-INDEX('TAB input'!BC$72:BC$121, $E95)-INDEX('TAB input'!BC$126:BC$175, $E95)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E95)-INDEX('TAB input'!BD$72:BD$121, $E95)-INDEX('TAB input'!BD$126:BD$175, $E95)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E95)-INDEX('TAB input'!BE$72:BE$121, $E95)-INDEX('TAB input'!BE$126:BE$175, $E95)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E95)-INDEX('TAB input'!BF$72:BF$121, $E95)-INDEX('TAB input'!BF$126:BF$175, $E95)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E95)-INDEX('TAB input'!BG$72:BG$121, $E95)-INDEX('TAB input'!BG$126:BG$175, $E95)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E95)-INDEX('TAB input'!BH$72:BH$121, $E95)-INDEX('TAB input'!BH$126:BH$175, $E95)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E95)-INDEX('TAB input'!BI$72:BI$121, $E95)-INDEX('TAB input'!BI$126:BI$175, $E95)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E95)-INDEX('TAB input'!BJ$72:BJ$121, $E95)-INDEX('TAB input'!BJ$126:BJ$175, $E95)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E95)-INDEX('TAB input'!BK$72:BK$121, $E95)-INDEX('TAB input'!BK$126:BK$175, $E95)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E95)-INDEX('TAB input'!BL$72:BL$121, $E95)-INDEX('TAB input'!BL$126:BL$175, $E95)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E95)-INDEX('TAB input'!BM$72:BM$121, $E95)-INDEX('TAB input'!BM$126:BM$175, $E95)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E95)-INDEX('TAB input'!BN$72:BN$121, $E95)-INDEX('TAB input'!BN$126:BN$175, $E95)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E95)-INDEX('TAB input'!BO$72:BO$121, $E95)-INDEX('TAB input'!BO$126:BO$175, $E95)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E95)-INDEX('TAB input'!BP$72:BP$121, $E95)-INDEX('TAB input'!BP$126:BP$175, $E95)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E95)-INDEX('TAB input'!BQ$72:BQ$121, $E95)-INDEX('TAB input'!BQ$126:BQ$175, $E95)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E95)-INDEX('TAB input'!BR$72:BR$121, $E95)-INDEX('TAB input'!BR$126:BR$175, $E95)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E95)-INDEX('TAB input'!BS$72:BS$121, $E95)-INDEX('TAB input'!BS$126:BS$175, $E95)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E95)-INDEX('TAB input'!BT$72:BT$121, $E95)-INDEX('TAB input'!BT$126:BT$175, $E95)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E95)-INDEX('TAB input'!BU$72:BU$121, $E95)-INDEX('TAB input'!BU$126:BU$175, $E95)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E95)-INDEX('TAB input'!BV$72:BV$121, $E95)-INDEX('TAB input'!BV$126:BV$175, $E95)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E95)-INDEX('TAB input'!BW$72:BW$121, $E95)-INDEX('TAB input'!BW$126:BW$175, $E95)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E95)-INDEX('TAB input'!BX$72:BX$121, $E95)-INDEX('TAB input'!BX$126:BX$175, $E95)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E95)-INDEX('TAB input'!BY$72:BY$121, $E95)-INDEX('TAB input'!BY$126:BY$175, $E95)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E95)-INDEX('TAB input'!BZ$72:BZ$121, $E95)-INDEX('TAB input'!BZ$126:BZ$175, $E95)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E95)-INDEX('TAB input'!CA$72:CA$121, $E95)-INDEX('TAB input'!CA$126:CA$175, $E95)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E95)-INDEX('TAB input'!CB$72:CB$121, $E95)-INDEX('TAB input'!CB$126:CB$175, $E95)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E95)-INDEX('TAB input'!CC$72:CC$121, $E95)-INDEX('TAB input'!CC$126:CC$175, $E95)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E95)=\"\", IF($G95=0, 0, F96), INDEX('TAB input'!$G$180:$G$229, $E95))","v":29.599056700660071},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E95)=\"\", G96, INDEX('TAB input'!H$180:H$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E95)=\"\", H96, INDEX('TAB input'!I$180:I$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E95)=\"\", I96, INDEX('TAB input'!J$180:J$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E95)=\"\", J96, INDEX('TAB input'!K$180:K$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E95)=\"\", K96, INDEX('TAB input'!L$180:L$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E95)=\"\", L96, INDEX('TAB input'!M$180:M$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E95)=\"\", M96, INDEX('TAB input'!N$180:N$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E95)=\"\", N96, INDEX('TAB input'!O$180:O$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E95)=\"\", O96, INDEX('TAB input'!P$180:P$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E95)=\"\", P96, INDEX('TAB input'!Q$180:Q$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E95)=\"\", Q96, INDEX('TAB input'!R$180:R$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E95)=\"\", R96, INDEX('TAB input'!S$180:S$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E95)=\"\", S96, INDEX('TAB input'!T$180:T$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E95)=\"\", T96, INDEX('TAB input'!U$180:U$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E95)=\"\", U96, INDEX('TAB input'!V$180:V$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E95)=\"\", V96, INDEX('TAB input'!W$180:W$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E95)=\"\", W96, INDEX('TAB input'!X$180:X$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E95)=\"\", X96, INDEX('TAB input'!Y$180:Y$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E95)=\"\", Y96, INDEX('TAB input'!Z$180:Z$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E95)=\"\", Z96, INDEX('TAB input'!AA$180:AA$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E95)=\"\", AA96, INDEX('TAB input'!AB$180:AB$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E95)=\"\", AB96, INDEX('TAB input'!AC$180:AC$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E95)=\"\", AC96, INDEX('TAB input'!AD$180:AD$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E95)=\"\", AD96, INDEX('TAB input'!AE$180:AE$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E95)=\"\", AE96, INDEX('TAB input'!AF$180:AF$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E95)=\"\", AF96, INDEX('TAB input'!AG$180:AG$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E95)=\"\", AG96, INDEX('TAB input'!AH$180:AH$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E95)=\"\", AH96, INDEX('TAB input'!AI$180:AI$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E95)=\"\", AI96, INDEX('TAB input'!AJ$180:AJ$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E95)=\"\", AJ96, INDEX('TAB input'!AK$180:AK$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E95)=\"\", AK96, INDEX('TAB input'!AL$180:AL$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E95)=\"\", AL96, INDEX('TAB input'!AM$180:AM$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E95)=\"\", AM96, INDEX('TAB input'!AN$180:AN$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E95)=\"\", AN96, INDEX('TAB input'!AO$180:AO$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E95)=\"\", AO96, INDEX('TAB input'!AP$180:AP$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E95)=\"\", AP96, INDEX('TAB input'!AQ$180:AQ$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E95)=\"\", AQ96, INDEX('TAB input'!AR$180:AR$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E95)=\"\", AR96, INDEX('TAB input'!AS$180:AS$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E95)=\"\", AS96, INDEX('TAB input'!AT$180:AT$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E95)=\"\", AT96, INDEX('TAB input'!AU$180:AU$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E95)=\"\", AU96, INDEX('TAB input'!AV$180:AV$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E95)=\"\", AV96, INDEX('TAB input'!AW$180:AW$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E95)=\"\", AW96, INDEX('TAB input'!AX$180:AX$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E95)=\"\", AX96, INDEX('TAB input'!AY$180:AY$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E95)=\"\", AY96, INDEX('TAB input'!AZ$180:AZ$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E95)=\"\", AZ96, INDEX('TAB input'!BA$180:BA$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E95)=\"\", BA96, INDEX('TAB input'!BB$180:BB$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E95)=\"\", BB96, INDEX('TAB input'!BC$180:BC$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E95)=\"\", BC96, INDEX('TAB input'!BD$180:BD$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E95)=\"\", BD96, INDEX('TAB input'!BE$180:BE$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E95)=\"\", BE96, INDEX('TAB input'!BF$180:BF$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E95)=\"\", BF96, INDEX('TAB input'!BG$180:BG$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E95)=\"\", BG96, INDEX('TAB input'!BH$180:BH$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E95)=\"\", BH96, INDEX('TAB input'!BI$180:BI$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E95)=\"\", BI96, INDEX('TAB input'!BJ$180:BJ$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E95)=\"\", BJ96, INDEX('TAB input'!BK$180:BK$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E95)=\"\", BK96, INDEX('TAB input'!BL$180:BL$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E95)=\"\", BL96, INDEX('TAB input'!BM$180:BM$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E95)=\"\", BM96, INDEX('TAB input'!BN$180:BN$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E95)=\"\", BN96, INDEX('TAB input'!BO$180:BO$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E95)=\"\", BO96, INDEX('TAB input'!BP$180:BP$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E95)=\"\", BP96, INDEX('TAB input'!BQ$180:BQ$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E95)=\"\", BQ96, INDEX('TAB input'!BR$180:BR$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E95)=\"\", BR96, INDEX('TAB input'!BS$180:BS$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E95)=\"\", BS96, INDEX('TAB input'!BT$180:BT$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E95)=\"\", BT96, INDEX('TAB input'!BU$180:BU$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E95)=\"\", BU96, INDEX('TAB input'!BV$180:BV$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E95)=\"\", BV96, INDEX('TAB input'!BW$180:BW$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E95)=\"\", BW96, INDEX('TAB input'!BX$180:BX$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E95)=\"\", BX96, INDEX('TAB input'!BY$180:BY$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E95)=\"\", BY96, INDEX('TAB input'!BZ$180:BZ$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E95)=\"\", BZ96, INDEX('TAB input'!CA$180:CA$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E95)=\"\", CA96, INDEX('TAB input'!CB$180:CB$229, $E95))","v":32.773020440897511},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E95)=\"\", CB96, INDEX('TAB input'!CC$180:CC$229, $E95))","v":32.773020440897511}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E95)=0, G97, INDEX('TAB input'!H$233:H$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E95)=0, H97, INDEX('TAB input'!I$233:I$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E95)=0, I97, INDEX('TAB input'!J$233:J$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E95)=0, J97, INDEX('TAB input'!K$233:K$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E95)=0, K97, INDEX('TAB input'!L$233:L$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E95)=0, L97, INDEX('TAB input'!M$233:M$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E95)=0, M97, INDEX('TAB input'!N$233:N$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E95)=0, N97, INDEX('TAB input'!O$233:O$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E95)=0, O97, INDEX('TAB input'!P$233:P$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E95)=0, P97, INDEX('TAB input'!Q$233:Q$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E95)=0, Q97, INDEX('TAB input'!R$233:R$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E95)=0, R97, INDEX('TAB input'!S$233:S$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E95)=0, S97, INDEX('TAB input'!T$233:T$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E95)=0, T97, INDEX('TAB input'!U$233:U$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E95)=0, U97, INDEX('TAB input'!V$233:V$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E95)=0, V97, INDEX('TAB input'!W$233:W$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E95)=0, W97, INDEX('TAB input'!X$233:X$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E95)=0, X97, INDEX('TAB input'!Y$233:Y$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E95)=0, Y97, INDEX('TAB input'!Z$233:Z$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E95)=0, Z97, INDEX('TAB input'!AA$233:AA$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E95)=0, AA97, INDEX('TAB input'!AB$233:AB$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E95)=0, AB97, INDEX('TAB input'!AC$233:AC$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E95)=0, AC97, INDEX('TAB input'!AD$233:AD$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E95)=0, AD97, INDEX('TAB input'!AE$233:AE$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E95)=0, AE97, INDEX('TAB input'!AF$233:AF$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E95)=0, AF97, INDEX('TAB input'!AG$233:AG$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E95)=0, AG97, INDEX('TAB input'!AH$233:AH$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E95)=0, AH97, INDEX('TAB input'!AI$233:AI$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E95)=0, AI97, INDEX('TAB input'!AJ$233:AJ$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E95)=0, AJ97, INDEX('TAB input'!AK$233:AK$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E95)=0, AK97, INDEX('TAB input'!AL$233:AL$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E95)=0, AL97, INDEX('TAB input'!AM$233:AM$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E95)=0, AM97, INDEX('TAB input'!AN$233:AN$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E95)=0, AN97, INDEX('TAB input'!AO$233:AO$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E95)=0, AO97, INDEX('TAB input'!AP$233:AP$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E95)=0, AP97, INDEX('TAB input'!AQ$233:AQ$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E95)=0, AQ97, INDEX('TAB input'!AR$233:AR$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E95)=0, AR97, INDEX('TAB input'!AS$233:AS$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E95)=0, AS97, INDEX('TAB input'!AT$233:AT$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E95)=0, AT97, INDEX('TAB input'!AU$233:AU$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E95)=0, AU97, INDEX('TAB input'!AV$233:AV$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E95)=0, AV97, INDEX('TAB input'!AW$233:AW$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E95)=0, AW97, INDEX('TAB input'!AX$233:AX$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E95)=0, AX97, INDEX('TAB input'!AY$233:AY$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E95)=0, AY97, INDEX('TAB input'!AZ$233:AZ$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E95)=0, AZ97, INDEX('TAB input'!BA$233:BA$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E95)=0, BA97, INDEX('TAB input'!BB$233:BB$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E95)=0, BB97, INDEX('TAB input'!BC$233:BC$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E95)=0, BC97, INDEX('TAB input'!BD$233:BD$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E95)=0, BD97, INDEX('TAB input'!BE$233:BE$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E95)=0, BE97, INDEX('TAB input'!BF$233:BF$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E95)=0, BF97, INDEX('TAB input'!BG$233:BG$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E95)=0, BG97, INDEX('TAB input'!BH$233:BH$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E95)=0, BH97, INDEX('TAB input'!BI$233:BI$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E95)=0, BI97, INDEX('TAB input'!BJ$233:BJ$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E95)=0, BJ97, INDEX('TAB input'!BK$233:BK$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E95)=0, BK97, INDEX('TAB input'!BL$233:BL$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E95)=0, BL97, INDEX('TAB input'!BM$233:BM$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E95)=0, BM97, INDEX('TAB input'!BN$233:BN$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E95)=0, BN97, INDEX('TAB input'!BO$233:BO$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E95)=0, BO97, INDEX('TAB input'!BP$233:BP$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E95)=0, BP97, INDEX('TAB input'!BQ$233:BQ$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E95)=0, BQ97, INDEX('TAB input'!BR$233:BR$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E95)=0, BR97, INDEX('TAB input'!BS$233:BS$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E95)=0, BS97, INDEX('TAB input'!BT$233:BT$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E95)=0, BT97, INDEX('TAB input'!BU$233:BU$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E95)=0, BU97, INDEX('TAB input'!BV$233:BV$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E95)=0, BV97, INDEX('TAB input'!BW$233:BW$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E95)=0, BW97, INDEX('TAB input'!BX$233:BX$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E95)=0, BX97, INDEX('TAB input'!BY$233:BY$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E95)=0, BY97, INDEX('TAB input'!BZ$233:BZ$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E95)=0, BZ97, INDEX('TAB input'!CA$233:CA$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E95)=0, CA97, INDEX('TAB input'!CB$233:CB$282, $E95))","v":40},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E95)=0, CB97, INDEX('TAB input'!CC$233:CC$282, $E95))","v":40}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E95)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E95)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E95)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E95)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E95)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E95)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E95)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E95)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E95)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E95)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E95)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E95)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E95)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E95)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E95)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E95)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E95)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E95)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E95)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E95)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E95)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E95)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E95)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E95)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E95)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E95)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E95)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E95)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E95)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E95)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E95)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E95)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E95)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E95)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E95)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E95)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E95)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E95)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E95)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E95)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E95)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E95)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E95)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E95)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E95)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E95)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E95)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E95)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E95)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E95)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E95)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E95)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E95)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E95)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E95)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E95)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E95)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E95)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E95)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E95)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E95)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E95)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E95)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E95)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E95)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E95)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E95)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E95)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E95)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E95)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E95)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E95)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E95)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E95)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E95)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E95)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E95)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E95)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E95)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E95)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E95)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E95)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E95)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E95)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E95)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E95)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E95)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E95)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E95)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E95)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E95)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E95)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E95)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E95)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E95)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E95)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E95)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E95)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E95)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E95)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E95)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E95)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E95)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E95)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E95)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E95)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E95)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E95)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E95)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E95)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E95)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E95)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E95)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E95)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E95)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E95)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E95)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E95)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E95)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E95)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E95)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E95)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E95)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E95)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E95)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E95)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E95)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E95)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E95)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E95)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E95)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E95)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E95)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E95)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E95)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E95)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E95)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E95)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E95)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E95)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E95)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E95)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E95)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E95)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E95)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E95)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E95)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E95)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E95)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E95)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E95)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E95)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E95)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E95)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E95)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E95)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E95)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E95)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E95)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E95)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E95)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E95)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E95)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E95)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E95)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E95)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E95)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E95)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E95)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E95)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E95)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E95)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E95)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E95)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E95)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E95)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E95)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E95)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E95)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E95)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E95)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E95)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E95)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E95)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E95)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E95)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E95)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E95)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E95)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E95)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E95)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E95)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E95)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E95)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E95)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E95)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E95)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E95)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E95)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E95)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E95)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E95)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E95)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E95)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E95)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E95)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E95)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E95)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E95)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E95)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E95)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E95)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E95)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E95)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E95)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E95)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E95)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E95)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E95)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E95)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E95)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E95)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E95)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E95)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E95)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E95)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E95)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E95)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E95)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E95)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E95)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E95)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E95)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E95)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E95)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E95)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E95)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E95)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E95)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E95)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E95)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E95)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E95)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E95)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E95)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E95)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E95)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E95)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E95)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E95)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E95)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E95)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E95)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E95)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E95)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E95)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E95)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E95)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E95)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E95)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E95)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E95)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E95)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E95)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E95)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E95)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E95)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E95)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E95)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E95)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E95)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E95)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E95)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E95)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E95)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E95)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E95)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E95)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E95)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E95)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E95)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E95)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E95)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E95)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E95)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E95)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E95)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E95)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E95)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E95)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E95)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E95)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E95)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E95)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E95)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E95)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":0},{"$f":"'TAB input'!I$13","v":0},{"$f":"'TAB input'!J$13","v":0},{"$f":"'TAB input'!K$13","v":0},{"$f":"'TAB input'!L$13","v":0},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":2},{"$f":"'TAB input'!Q$13","v":2},{"$f":"'TAB input'!R$13","v":2},{"$f":"'TAB input'!S$13","v":2},{"$f":"'TAB input'!T$13","v":2},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0},{"$f":"'TAB input'!BV$13","v":0},{"$f":"'TAB input'!BW$13","v":0},{"$f":"'TAB input'!BX$13","v":0},{"$f":"'TAB input'!BY$13","v":0},{"$f":"'TAB input'!BZ$13","v":0},{"$f":"'TAB input'!CA$13","v":0},{"$f":"'TAB input'!CB$13","v":0},{"$f":"'TAB input'!CC$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E95)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E95)=\"\", G103, INDEX('TAB input'!H$446:H$495, $E95))","v":"SL"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E95)=\"\", H103, INDEX('TAB input'!I$446:I$495, $E95))","v":"SL"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E95)=\"\", I103, INDEX('TAB input'!J$446:J$495, $E95))","v":"SL"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E95)=\"\", J103, INDEX('TAB input'!K$446:K$495, $E95))","v":"SL"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E95)=\"\", K103, INDEX('TAB input'!L$446:L$495, $E95))","v":"SL"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E95)=\"\", L103, INDEX('TAB input'!M$446:M$495, $E95))","v":"SL"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E95)=\"\", M103, INDEX('TAB input'!N$446:N$495, $E95))","v":"SL"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E95)=\"\", N103, INDEX('TAB input'!O$446:O$495, $E95))","v":"SL"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E95)=\"\", O103, INDEX('TAB input'!P$446:P$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E95)=\"\", P103, INDEX('TAB input'!Q$446:Q$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E95)=\"\", Q103, INDEX('TAB input'!R$446:R$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E95)=\"\", R103, INDEX('TAB input'!S$446:S$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E95)=\"\", S103, INDEX('TAB input'!T$446:T$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E95)=\"\", T103, INDEX('TAB input'!U$446:U$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E95)=\"\", U103, INDEX('TAB input'!V$446:V$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E95)=\"\", V103, INDEX('TAB input'!W$446:W$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E95)=\"\", W103, INDEX('TAB input'!X$446:X$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E95)=\"\", X103, INDEX('TAB input'!Y$446:Y$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E95)=\"\", Y103, INDEX('TAB input'!Z$446:Z$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E95)=\"\", Z103, INDEX('TAB input'!AA$446:AA$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E95)=\"\", AA103, INDEX('TAB input'!AB$446:AB$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E95)=\"\", AB103, INDEX('TAB input'!AC$446:AC$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E95)=\"\", AC103, INDEX('TAB input'!AD$446:AD$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E95)=\"\", AD103, INDEX('TAB input'!AE$446:AE$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E95)=\"\", AE103, INDEX('TAB input'!AF$446:AF$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E95)=\"\", AF103, INDEX('TAB input'!AG$446:AG$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E95)=\"\", AG103, INDEX('TAB input'!AH$446:AH$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E95)=\"\", AH103, INDEX('TAB input'!AI$446:AI$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E95)=\"\", AI103, INDEX('TAB input'!AJ$446:AJ$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E95)=\"\", AJ103, INDEX('TAB input'!AK$446:AK$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E95)=\"\", AK103, INDEX('TAB input'!AL$446:AL$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E95)=\"\", AL103, INDEX('TAB input'!AM$446:AM$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E95)=\"\", AM103, INDEX('TAB input'!AN$446:AN$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E95)=\"\", AN103, INDEX('TAB input'!AO$446:AO$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E95)=\"\", AO103, INDEX('TAB input'!AP$446:AP$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E95)=\"\", AP103, INDEX('TAB input'!AQ$446:AQ$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E95)=\"\", AQ103, INDEX('TAB input'!AR$446:AR$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E95)=\"\", AR103, INDEX('TAB input'!AS$446:AS$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E95)=\"\", AS103, INDEX('TAB input'!AT$446:AT$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E95)=\"\", AT103, INDEX('TAB input'!AU$446:AU$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E95)=\"\", AU103, INDEX('TAB input'!AV$446:AV$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E95)=\"\", AV103, INDEX('TAB input'!AW$446:AW$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E95)=\"\", AW103, INDEX('TAB input'!AX$446:AX$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E95)=\"\", AX103, INDEX('TAB input'!AY$446:AY$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E95)=\"\", AY103, INDEX('TAB input'!AZ$446:AZ$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E95)=\"\", AZ103, INDEX('TAB input'!BA$446:BA$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E95)=\"\", BA103, INDEX('TAB input'!BB$446:BB$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E95)=\"\", BB103, INDEX('TAB input'!BC$446:BC$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E95)=\"\", BC103, INDEX('TAB input'!BD$446:BD$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E95)=\"\", BD103, INDEX('TAB input'!BE$446:BE$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E95)=\"\", BE103, INDEX('TAB input'!BF$446:BF$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E95)=\"\", BF103, INDEX('TAB input'!BG$446:BG$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E95)=\"\", BG103, INDEX('TAB input'!BH$446:BH$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E95)=\"\", BH103, INDEX('TAB input'!BI$446:BI$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E95)=\"\", BI103, INDEX('TAB input'!BJ$446:BJ$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E95)=\"\", BJ103, INDEX('TAB input'!BK$446:BK$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E95)=\"\", BK103, INDEX('TAB input'!BL$446:BL$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E95)=\"\", BL103, INDEX('TAB input'!BM$446:BM$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E95)=\"\", BM103, INDEX('TAB input'!BN$446:BN$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E95)=\"\", BN103, INDEX('TAB input'!BO$446:BO$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E95)=\"\", BO103, INDEX('TAB input'!BP$446:BP$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E95)=\"\", BP103, INDEX('TAB input'!BQ$446:BQ$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E95)=\"\", BQ103, INDEX('TAB input'!BR$446:BR$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E95)=\"\", BR103, INDEX('TAB input'!BS$446:BS$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E95)=\"\", BS103, INDEX('TAB input'!BT$446:BT$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E95)=\"\", BT103, INDEX('TAB input'!BU$446:BU$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E95)=\"\", BU103, INDEX('TAB input'!BV$446:BV$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E95)=\"\", BV103, INDEX('TAB input'!BW$446:BW$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E95)=\"\", BW103, INDEX('TAB input'!BX$446:BX$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E95)=\"\", BX103, INDEX('TAB input'!BY$446:BY$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E95)=\"\", BY103, INDEX('TAB input'!BZ$446:BZ$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E95)=\"\", BZ103, INDEX('TAB input'!CA$446:CA$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E95)=\"\", CA103, INDEX('TAB input'!CB$446:CB$495, $E95))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E95)=\"\", CB103, INDEX('TAB input'!CC$446:CC$495, $E95))","v":"DV"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>H$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:G106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>G$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:G106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:G106))))","v":0.79050802583424429},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>I$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:H106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>H$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:H106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:H106))))","v":0.79050802583424429},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>J$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:I106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>I$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:I106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:I106))))","v":0.79050802583424429},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>K$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:J106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>J$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:J106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:J106))))","v":0.79050802583424429},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>L$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:K106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>K$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:K106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:K106))))","v":0.79050802583424429},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>M$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:L106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>L$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:L106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:L106))))","v":0.79050802583424429},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>N$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:M106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>M$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:M106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:M106))))","v":0.79050802583424429},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>O$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:N106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>N$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:N106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:N106))))","v":0.79050802583424429},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>P$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:O106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>O$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:O106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:O106))))","v":0.79050802583424429},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>Q$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:P106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>P$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:P106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:P106))))","v":0.79050802583424429},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>R$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:Q106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>Q$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:Q106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:Q106))))","v":0.79050802583424429},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>S$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:R106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>R$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:R106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:R106))))","v":0.79050802583424429},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>T$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:S106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>S$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:S106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:S106))))","v":0.79050802583424429},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>U$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:T106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>T$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:T106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:T106))))","v":0.79050802583424429},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>V$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:U106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>U$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:U106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:U106))))","v":0.79050802583424429},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>W$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:V106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>V$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:V106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:V106))))","v":0.79050802583424429},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>X$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:W106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>W$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:W106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:W106))))","v":0.79050802583424429},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>Y$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:X106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>X$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:X106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:X106))))","v":0.79050802583424429},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>Z$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:Y106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>Y$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:Y106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:Y106))))","v":0.79050802583424429},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AA$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:Z106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>Z$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:Z106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:Z106))))","v":0.79050802583424429},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AB$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AA106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>AA$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AA106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AA106))))","v":0.79050802583424429},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AC$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AB106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>AB$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AB106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AB106))))","v":0.79050802583424429},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AD$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AC106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>AC$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AC106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AC106))))","v":0.79050802583424429},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AE$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AD106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>AD$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AD106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AD106))))","v":0.79050802583424429},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AF$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AE106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>AE$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AE106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AE106))))","v":0.79050802583424429},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AG$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AF106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>AF$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AF106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AF106))))","v":0.79050802583424429},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AH$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AG106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>AG$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AG106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AG106))))","v":0.79050802583424429},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AI$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AH106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>AH$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AH106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AH106))))","v":0.79050802583424429},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AJ$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AI106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>AI$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AI106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AI106))))","v":0.79050802583424429},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AK$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AJ106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>AJ$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AJ106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AJ106))))","v":0.47355912980155779},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AL$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AK106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>AK$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AK106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AK106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AM$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AL106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>AL$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AL106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AL106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AN$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AM106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>AM$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AM106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AM106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AO$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AN106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>AN$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AN106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AN106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AP$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AO106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>AO$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AO106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AO106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AQ$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AP106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>AP$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AP106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AP106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AR$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AQ106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>AQ$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AQ106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AQ106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AS$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AR106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>AR$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AR106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AR106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AT$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AS106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>AS$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AS106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AS106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AU$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AT106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>AT$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AT106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AT106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AV$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AU106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>AU$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AU106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AU106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AW$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AV106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>AV$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AV106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AV106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AX$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AW106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>AW$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AW106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AW106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AY$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AX106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>AX$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AX106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AX106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AZ$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AY106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>AY$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AY106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AY106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BA$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AZ106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>AZ$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AZ106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AZ106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BB$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BA106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>BA$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BA106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BA106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BC$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BB106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>BB$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BB106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BB106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BD$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BC106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>BC$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BC106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BC106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BE$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BD106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>BD$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BD106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BD106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BF$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BE106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>BE$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BE106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BE106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BG$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BF106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>BF$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BF106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BF106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BH$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BG106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>BG$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BG106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BG106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BI$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BH106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>BH$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BH106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BH106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BJ$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BI106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>BI$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BI106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BI106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BK$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BJ106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>BJ$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BJ106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BJ106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BL$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BK106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>BK$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BK106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BK106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BM$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BL106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>BL$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BL106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BL106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BN$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BM106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>BM$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BM106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BM106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BO$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BN106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>BN$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BN106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BN106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BP$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BO106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>BO$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BO106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BO106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BQ$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BP106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>BP$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BP106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BP106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BR$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BQ106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>BQ$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BQ106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BQ106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BS$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BR106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>BR$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BR106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BR106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BT$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BS106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>BS$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BS106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BS106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BU$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BT106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>BT$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BT106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BT106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BV$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BU106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>BU$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BU106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BU106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BW$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BV106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>BV$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BV106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BV106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BX$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BW106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>BW$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BW106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BW106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BY$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BX106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>BX$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BX106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BX106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BZ$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BY106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>BY$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BY106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BY106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>CA$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BZ106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>BZ$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BZ106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BZ106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>CB$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CA106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>CA$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:CA106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CA106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>CC$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CB106)),\nIF(OFFSET($G96,-$E106,$E106)+$E106>CB$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:CB106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CB106))))","v":0}]
[null,null,null,null,{"$f":"E106+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E107)","v":"Depreciation of net capex 2011-12"},null,null,{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>I$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:H107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>H$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:H107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:H107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>J$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:I107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>I$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:I107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:I107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>K$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:J107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>J$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:J107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:J107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>L$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:K107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>K$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:K107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:K107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>M$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:L107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>L$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:L107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:L107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>N$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:M107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>M$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:M107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:M107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>O$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:N107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>N$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:N107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:N107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>P$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:O107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>O$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:O107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:O107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>Q$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:P107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>P$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:P107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:P107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>R$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:Q107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>Q$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:Q107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:Q107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>S$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:R107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>R$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:R107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:R107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>T$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:S107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>S$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:S107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:S107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>U$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:T107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>T$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:T107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:T107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>V$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:U107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>U$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:U107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:U107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>W$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:V107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>V$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:V107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:V107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>X$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:W107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>W$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:W107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:W107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>Y$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:X107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>X$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:X107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:X107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>Z$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:Y107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>Y$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:Y107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:Y107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AA$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:Z107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>Z$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:Z107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:Z107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AB$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AA107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AA$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AA107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AA107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AC$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AB107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AB$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AB107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AB107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AD$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AC107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AC$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AC107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AC107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AE$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AD107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AD$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AD107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AD107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AF$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AE107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AE$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AE107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AE107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AG$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AF107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AF$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AF107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AF107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AH$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AG107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AG$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AG107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AG107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AI$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AH107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AH$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AH107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AH107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AJ$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AI107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AI$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AI107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AI107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AK$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AJ107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AJ$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AJ107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AJ107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AL$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AK107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AK$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AK107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AK107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AM$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AL107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AL$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AL107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AL107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AN$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AM107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AM$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AM107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AM107))))","v":0.13778316675849972},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AO$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AN107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AN$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AN107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AN107))))","v":0.10650920431591082},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AP$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AO107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AO$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AO107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AO107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AQ$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AP107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AP$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AP107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AP107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AR$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AQ107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AQ$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AQ107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AQ107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AS$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AR107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AR$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AR107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AR107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AT$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AS107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AS$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AS107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AS107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AU$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AT107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AT$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AT107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AT107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AV$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AU107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AU$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AU107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AU107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AW$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AV107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AV$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AV107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AV107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AX$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AW107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AW$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AW107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AW107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AY$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AX107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AX$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AX107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AX107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AZ$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AY107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AY$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AY107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AY107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BA$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AZ107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AZ$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AZ107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AZ107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BB$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BA107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BA$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BA107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BA107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BC$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BB107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BB$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BB107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BB107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BD$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BC107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BC$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BC107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BC107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BE$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BD107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BD$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BD107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BD107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BF$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BE107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BE$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BE107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BE107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BG$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BF107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BF$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BF107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BF107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BH$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BG107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BG$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BG107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BG107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BI$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BH107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BH$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BH107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BH107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BJ$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BI107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BI$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BI107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BI107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BK$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BJ107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BJ$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BJ107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BJ107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BL$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BK107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BK$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BK107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BK107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BM$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BL107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BL$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BL107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BL107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BN$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BM107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BM$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BM107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BM107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BO$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BN107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BN$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BN107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BN107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BP$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BO107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BO$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BO107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BO107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BQ$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BP107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BP$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BP107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BP107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BR$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BQ107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BQ$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BQ107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BQ107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BS$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BR107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BR$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BR107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BR107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BT$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BS107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BS$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BS107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BS107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BU$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BT107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BT$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BT107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BT107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BV$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BU107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BU$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BU107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BU107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BW$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BV107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BV$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BV107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BV107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BX$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BW107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BW$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BW107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BW107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BY$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BX107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BX$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BX107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BX107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BZ$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BY107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BY$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BY107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BY107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>CA$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BZ107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BZ$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BZ107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BZ107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>CB$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CA107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>CA$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:CA107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CA107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>CC$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CB107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>CB$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:CB107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CB107))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E108)","v":"Depreciation of net capex 2012-13"},null,null,null,{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>J$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:I108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>I$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:I108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:I108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>K$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:J108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>J$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:J108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:J108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>L$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:K108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>K$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:K108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:K108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>M$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:L108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>L$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:L108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:L108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>N$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:M108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>M$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:M108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:M108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>O$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:N108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>N$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:N108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:N108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>P$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:O108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>O$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:O108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:O108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>Q$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:P108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>P$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:P108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:P108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>R$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:Q108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>Q$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:Q108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:Q108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>S$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:R108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>R$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:R108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:R108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>T$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:S108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>S$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:S108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:S108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>U$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:T108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>T$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:T108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:T108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>V$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:U108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>U$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:U108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:U108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>W$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:V108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>V$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:V108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:V108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>X$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:W108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>W$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:W108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:W108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>Y$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:X108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>X$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:X108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:X108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>Z$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:Y108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>Y$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:Y108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:Y108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>AA$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:Z108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>Z$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:Z108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:Z108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>AB$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AA108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>AA$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:AA108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AA108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>AC$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AB108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>AB$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:AB108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AB108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>AD$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AC108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>AC$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:AC108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AC108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>AE$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AD108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>AD$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:AD108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AD108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>AF$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AE108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>AE$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:AE108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AE108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>AG$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AF108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>AF$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:AF108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AF108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>AH$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AG108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>AG$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:AG108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AG108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>AI$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AH108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>AH$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:AH108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AH108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>AJ$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AI108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>AI$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:AI108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AI108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>AK$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AJ108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>AJ$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:AJ108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AJ108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>AL$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AK108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>AK$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:AK108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AK108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>AM$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AL108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>AL$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:AL108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AL108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>AN$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AM108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>AM$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:AM108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AM108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>AO$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AN108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>AN$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:AN108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AN108))))","v":6.3394938129906778E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>AP$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AO108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>AO$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:AO108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AO108))))","v":4.9005583023850274E-2},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>AQ$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AP108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>AP$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:AP108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AP108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>AR$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AQ108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>AQ$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:AQ108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AQ108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>AS$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AR108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>AR$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:AR108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AR108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>AT$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AS108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>AS$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:AS108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AS108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>AU$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AT108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>AT$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:AT108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AT108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>AV$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AU108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>AU$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:AU108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AU108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>AW$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AV108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>AV$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:AV108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AV108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>AX$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AW108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>AW$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:AW108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AW108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>AY$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AX108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>AX$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:AX108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AX108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>AZ$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AY108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>AY$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:AY108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AY108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>BA$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AZ108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>AZ$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:AZ108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:AZ108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>BB$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BA108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>BA$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:BA108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BA108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>BC$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BB108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>BB$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:BB108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BB108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>BD$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BC108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>BC$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:BC108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BC108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>BE$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BD108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>BD$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:BD108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BD108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>BF$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BE108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>BE$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:BE108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BE108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>BG$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BF108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>BF$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:BF108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BF108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>BH$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BG108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>BG$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:BG108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BG108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>BI$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BH108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>BH$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:BH108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BH108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>BJ$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BI108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>BI$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:BI108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BI108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>BK$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BJ108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>BJ$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:BJ108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BJ108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>BL$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BK108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>BK$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:BK108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BK108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>BM$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BL108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>BL$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:BL108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BL108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>BN$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BM108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>BM$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:BM108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BM108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>BO$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BN108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>BN$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:BN108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BN108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>BP$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BO108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>BO$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:BO108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BO108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>BQ$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BP108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>BP$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:BP108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BP108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>BR$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BQ108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>BQ$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:BQ108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BQ108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>BS$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BR108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>BR$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:BR108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BR108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>BT$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BS108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>BS$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:BS108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BS108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>BU$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BT108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>BT$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:BT108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BT108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>BV$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BU108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>BU$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:BU108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BU108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>BW$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BV108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>BV$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:BV108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BV108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>BX$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BW108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>BW$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:BW108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BW108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>BY$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BX108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>BX$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:BX108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BX108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>BZ$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BY108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>BY$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:BY108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BY108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>CA$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BZ108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>BZ$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:BZ108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:BZ108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>CB$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:CA108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>CA$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:CA108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:CA108))))","v":0},{"$f":"IF(OFFSET($G98, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G105, -$E108, $E108)=\"SL\",\nIF(OFFSET($G98,-$E108,$E108)+$E108>CC$5,IFERROR((OFFSET($G97,-$E108,$E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:CB108)),\nIF(OFFSET($G99,-$E108,$E108)+$E108>CB$5,IFERROR(((OFFSET($G97,-$E108,$E108)-SUM($G108:CB108))*OFFSET($G104, -$E108, $E108)/(OFFSET($G98,-$E108,$E108))),0),OFFSET($G97,-$E108,$E108)-SUM($G108:CB108))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E109)","v":"Depreciation of net capex 2013-14"},null,null,null,null,{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>K$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:J109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>J$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:J109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:J109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>L$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:K109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>K$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:K109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:K109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>M$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:L109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>L$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:L109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:L109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>N$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:M109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>M$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:M109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:M109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>O$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:N109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>N$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:N109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:N109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>P$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:O109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>O$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:O109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:O109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>Q$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:P109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>P$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:P109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:P109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>R$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:Q109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>Q$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:Q109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:Q109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>S$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:R109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>R$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:R109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:R109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>T$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:S109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>S$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:S109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:S109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>U$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:T109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>T$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:T109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:T109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>V$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:U109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>U$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:U109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:U109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>W$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:V109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>V$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:V109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:V109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>X$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:W109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>W$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:W109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:W109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>Y$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:X109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>X$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:X109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:X109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>Z$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:Y109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>Y$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:Y109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:Y109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>AA$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:Z109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>Z$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:Z109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:Z109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>AB$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AA109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>AA$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:AA109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AA109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>AC$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AB109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>AB$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:AB109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AB109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>AD$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AC109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>AC$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:AC109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AC109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>AE$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AD109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>AD$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:AD109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AD109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>AF$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AE109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>AE$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:AE109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AE109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>AG$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AF109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>AF$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:AF109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AF109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>AH$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AG109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>AG$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:AG109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AG109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>AI$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AH109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>AH$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:AH109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AH109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>AJ$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AI109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>AI$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:AI109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AI109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>AK$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AJ109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>AJ$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:AJ109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AJ109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>AL$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AK109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>AK$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:AK109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AK109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>AM$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AL109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>AL$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:AL109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AL109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>AN$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AM109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>AM$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:AM109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AM109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>AO$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AN109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>AN$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:AN109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AN109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>AP$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AO109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>AO$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:AO109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AO109))))","v":0.15385664825435971},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>AQ$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AP109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>AP$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:AP109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AP109))))","v":0.11893433406859888},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>AR$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AQ109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>AQ$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:AQ109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AQ109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>AS$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AR109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>AR$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:AR109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AR109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>AT$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AS109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>AS$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:AS109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AS109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>AU$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AT109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>AT$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:AT109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AT109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>AV$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AU109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>AU$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:AU109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AU109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>AW$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AV109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>AV$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:AV109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AV109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>AX$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AW109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>AW$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:AW109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AW109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>AY$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AX109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>AX$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:AX109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AX109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>AZ$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AY109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>AY$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:AY109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AY109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>BA$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AZ109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>AZ$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:AZ109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:AZ109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>BB$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BA109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>BA$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:BA109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BA109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>BC$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BB109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>BB$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:BB109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BB109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>BD$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BC109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>BC$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:BC109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BC109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>BE$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BD109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>BD$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:BD109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BD109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>BF$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BE109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>BE$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:BE109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BE109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>BG$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BF109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>BF$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:BF109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BF109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>BH$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BG109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>BG$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:BG109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BG109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>BI$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BH109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>BH$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:BH109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BH109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>BJ$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BI109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>BI$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:BI109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BI109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>BK$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BJ109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>BJ$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:BJ109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BJ109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>BL$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BK109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>BK$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:BK109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BK109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>BM$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BL109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>BL$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:BL109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BL109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>BN$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BM109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>BM$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:BM109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BM109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>BO$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BN109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>BN$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:BN109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BN109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>BP$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BO109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>BO$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:BO109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BO109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>BQ$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BP109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>BP$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:BP109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BP109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>BR$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BQ109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>BQ$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:BQ109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BQ109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>BS$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BR109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>BR$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:BR109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BR109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>BT$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BS109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>BS$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:BS109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BS109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>BU$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BT109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>BT$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:BT109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BT109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>BV$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BU109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>BU$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:BU109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BU109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>BW$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BV109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>BV$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:BV109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BV109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>BX$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BW109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>BW$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:BW109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BW109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>BY$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BX109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>BX$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:BX109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BX109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>BZ$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BY109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>BY$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:BY109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BY109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>CA$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BZ109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>BZ$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:BZ109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:BZ109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>CB$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:CA109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>CA$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:CA109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:CA109))))","v":0},{"$f":"IF(OFFSET($G99, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G106, -$E109, $E109)=\"SL\",\nIF(OFFSET($G99,-$E109,$E109)+$E109>CC$5,IFERROR((OFFSET($G98,-$E109,$E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:CB109)),\nIF(OFFSET($G100,-$E109,$E109)+$E109>CB$5,IFERROR(((OFFSET($G98,-$E109,$E109)-SUM($G109:CB109))*OFFSET($G105, -$E109, $E109)/(OFFSET($G99,-$E109,$E109))),0),OFFSET($G98,-$E109,$E109)-SUM($G109:CB109))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E110)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>L$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:K110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>K$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:K110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:K110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>M$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:L110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>L$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:L110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:L110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>N$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:M110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>M$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:M110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:M110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>O$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:N110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>N$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:N110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:N110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>P$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:O110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>O$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:O110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:O110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>Q$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:P110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>P$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:P110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:P110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>R$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:Q110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>Q$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:Q110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:Q110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>S$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:R110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>R$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:R110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:R110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>T$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:S110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>S$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:S110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:S110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>U$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:T110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>T$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:T110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:T110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>V$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:U110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>U$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:U110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:U110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>W$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:V110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>V$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:V110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:V110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>X$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:W110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>W$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:W110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:W110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>Y$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:X110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>X$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:X110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:X110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>Z$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:Y110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>Y$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:Y110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:Y110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>AA$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:Z110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>Z$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:Z110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:Z110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>AB$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AA110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>AA$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:AA110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AA110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>AC$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AB110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>AB$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:AB110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AB110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>AD$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AC110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>AC$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:AC110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AC110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>AE$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AD110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>AD$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:AD110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AD110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>AF$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AE110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>AE$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:AE110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AE110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>AG$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AF110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>AF$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:AF110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AF110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>AH$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AG110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>AG$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:AG110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AG110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>AI$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AH110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>AH$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:AH110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AH110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>AJ$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AI110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>AI$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:AI110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AI110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>AK$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AJ110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>AJ$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:AJ110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AJ110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>AL$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AK110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>AK$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:AK110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AK110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>AM$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AL110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>AL$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:AL110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AL110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>AN$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AM110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>AM$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:AM110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AM110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>AO$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AN110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>AN$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:AN110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AN110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>AP$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AO110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>AO$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:AO110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AO110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>AQ$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AP110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>AP$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:AP110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AP110))))","v":6.758608056875641E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>AR$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AQ110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>AQ$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:AQ110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AQ110))))","v":5.2245421799793856E-2},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>AS$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AR110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>AR$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:AR110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AR110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>AT$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AS110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>AS$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:AS110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AS110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>AU$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AT110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>AT$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:AT110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AT110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>AV$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AU110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>AU$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:AU110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AU110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>AW$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AV110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>AV$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:AV110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AV110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>AX$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AW110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>AW$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:AW110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AW110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>AY$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AX110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>AX$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:AX110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AX110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>AZ$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AY110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>AY$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:AY110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AY110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>BA$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AZ110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>AZ$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:AZ110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:AZ110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>BB$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BA110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>BA$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:BA110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BA110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>BC$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BB110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>BB$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:BB110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BB110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>BD$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BC110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>BC$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:BC110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BC110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>BE$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BD110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>BD$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:BD110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BD110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>BF$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BE110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>BE$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:BE110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BE110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>BG$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BF110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>BF$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:BF110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BF110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>BH$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BG110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>BG$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:BG110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BG110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>BI$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BH110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>BH$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:BH110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BH110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>BJ$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BI110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>BI$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:BI110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BI110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>BK$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BJ110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>BJ$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:BJ110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BJ110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>BL$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BK110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>BK$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:BK110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BK110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>BM$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BL110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>BL$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:BL110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BL110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>BN$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BM110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>BM$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:BM110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BM110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>BO$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BN110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>BN$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:BN110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BN110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>BP$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BO110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>BO$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:BO110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BO110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>BQ$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BP110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>BP$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:BP110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BP110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>BR$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BQ110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>BQ$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:BQ110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BQ110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>BS$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BR110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>BR$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:BR110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BR110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>BT$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BS110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>BS$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:BS110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BS110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>BU$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BT110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>BT$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:BT110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BT110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>BV$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BU110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>BU$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:BU110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BU110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>BW$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BV110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>BV$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:BV110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BV110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>BX$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BW110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>BW$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:BW110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BW110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>BY$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BX110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>BX$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:BX110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BX110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>BZ$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BY110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>BY$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:BY110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BY110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>CA$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BZ110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>BZ$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:BZ110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:BZ110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>CB$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:CA110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>CA$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:CA110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:CA110))))","v":0},{"$f":"IF(OFFSET($G100, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G107, -$E110, $E110)=\"SL\",\nIF(OFFSET($G100,-$E110,$E110)+$E110>CC$5,IFERROR((OFFSET($G99,-$E110,$E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:CB110)),\nIF(OFFSET($G101,-$E110,$E110)+$E110>CB$5,IFERROR(((OFFSET($G99,-$E110,$E110)-SUM($G110:CB110))*OFFSET($G106, -$E110, $E110)/(OFFSET($G100,-$E110,$E110))),0),OFFSET($G99,-$E110,$E110)-SUM($G110:CB110))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E111)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>M$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:L111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>L$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:L111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:L111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>N$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:M111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>M$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:M111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:M111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>O$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:N111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>N$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:N111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:N111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>P$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:O111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>O$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:O111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:O111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>Q$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:P111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>P$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:P111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:P111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>R$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:Q111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>Q$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:Q111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:Q111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>S$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:R111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>R$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:R111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:R111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>T$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:S111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>S$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:S111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:S111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>U$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:T111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>T$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:T111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:T111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>V$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:U111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>U$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:U111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:U111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>W$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:V111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>V$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:V111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:V111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>X$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:W111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>W$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:W111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:W111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>Y$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:X111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>X$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:X111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:X111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>Z$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:Y111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>Y$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:Y111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:Y111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>AA$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:Z111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>Z$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:Z111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:Z111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>AB$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AA111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>AA$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:AA111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AA111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>AC$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AB111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>AB$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:AB111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AB111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>AD$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AC111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>AC$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:AC111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AC111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>AE$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AD111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>AD$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:AD111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AD111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>AF$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AE111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>AE$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:AE111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AE111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>AG$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AF111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>AF$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:AF111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AF111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>AH$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AG111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>AG$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:AG111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AG111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>AI$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AH111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>AH$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:AH111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AH111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>AJ$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AI111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>AI$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:AI111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AI111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>AK$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AJ111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>AJ$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:AJ111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AJ111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>AL$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AK111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>AK$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:AK111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AK111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>AM$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AL111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>AL$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:AL111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AL111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>AN$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AM111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>AM$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:AM111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AM111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>AO$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AN111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>AN$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:AN111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AN111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>AP$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AO111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>AO$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:AO111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AO111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>AQ$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AP111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>AP$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:AP111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AP111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>AR$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AQ111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>AQ$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:AQ111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AQ111))))","v":0.11783189027890051},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>AS$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AR111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>AR$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:AR111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AR111))))","v":9.1086459775180373E-2},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>AT$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AS111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>AS$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:AS111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AS111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>AU$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AT111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>AT$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:AT111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AT111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>AV$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AU111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>AU$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:AU111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AU111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>AW$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AV111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>AV$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:AV111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AV111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>AX$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AW111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>AW$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:AW111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AW111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>AY$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AX111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>AX$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:AX111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AX111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>AZ$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AY111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>AY$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:AY111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AY111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>BA$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AZ111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>AZ$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:AZ111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:AZ111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>BB$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BA111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>BA$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:BA111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BA111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>BC$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BB111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>BB$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:BB111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BB111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>BD$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BC111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>BC$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:BC111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BC111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>BE$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BD111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>BD$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:BD111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BD111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>BF$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BE111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>BE$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:BE111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BE111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>BG$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BF111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>BF$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:BF111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BF111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>BH$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BG111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>BG$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:BG111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BG111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>BI$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BH111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>BH$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:BH111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BH111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>BJ$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BI111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>BI$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:BI111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BI111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>BK$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BJ111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>BJ$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:BJ111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BJ111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>BL$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BK111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>BK$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:BK111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BK111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>BM$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BL111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>BL$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:BL111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BL111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>BN$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BM111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>BM$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:BM111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BM111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>BO$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BN111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>BN$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:BN111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BN111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>BP$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BO111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>BO$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:BO111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BO111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>BQ$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BP111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>BP$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:BP111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BP111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>BR$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BQ111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>BQ$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:BQ111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BQ111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>BS$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BR111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>BR$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:BR111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BR111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>BT$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BS111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>BS$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:BS111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BS111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>BU$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BT111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>BT$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:BT111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BT111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>BV$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BU111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>BU$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:BU111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BU111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>BW$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BV111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>BV$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:BV111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BV111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>BX$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BW111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>BW$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:BW111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BW111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>BY$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BX111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>BX$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:BX111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BX111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>BZ$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BY111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>BY$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:BY111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BY111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>CA$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BZ111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>BZ$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:BZ111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:BZ111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>CB$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:CA111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>CA$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:CA111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:CA111))))","v":0},{"$f":"IF(OFFSET($G101, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G108, -$E111, $E111)=\"SL\",\nIF(OFFSET($G101,-$E111,$E111)+$E111>CC$5,IFERROR((OFFSET($G100,-$E111,$E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:CB111)),\nIF(OFFSET($G102,-$E111,$E111)+$E111>CB$5,IFERROR(((OFFSET($G100,-$E111,$E111)-SUM($G111:CB111))*OFFSET($G107, -$E111, $E111)/(OFFSET($G101,-$E111,$E111))),0),OFFSET($G100,-$E111,$E111)-SUM($G111:CB111))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E112)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>N$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:M112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>M$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:M112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:M112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>O$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:N112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>N$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:N112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:N112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>P$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:O112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>O$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:O112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:O112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>Q$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:P112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>P$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:P112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:P112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>R$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:Q112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>Q$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:Q112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:Q112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>S$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:R112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>R$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:R112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:R112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>T$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:S112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>S$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:S112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:S112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>U$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:T112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>T$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:T112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:T112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>V$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:U112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>U$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:U112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:U112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>W$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:V112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>V$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:V112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:V112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>X$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:W112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>W$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:W112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:W112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>Y$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:X112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>X$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:X112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:X112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>Z$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:Y112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>Y$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:Y112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:Y112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>AA$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:Z112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>Z$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:Z112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:Z112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>AB$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AA112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>AA$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:AA112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AA112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>AC$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AB112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>AB$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:AB112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AB112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>AD$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AC112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>AC$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:AC112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AC112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>AE$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AD112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>AD$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:AD112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AD112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>AF$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AE112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>AE$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:AE112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AE112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>AG$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AF112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>AF$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:AF112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AF112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>AH$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AG112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>AG$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:AG112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AG112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>AI$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AH112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>AH$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:AH112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AH112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>AJ$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AI112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>AI$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:AI112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AI112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>AK$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AJ112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>AJ$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:AJ112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AJ112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>AL$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AK112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>AK$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:AK112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AK112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>AM$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AL112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>AL$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:AL112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AL112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>AN$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AM112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>AM$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:AM112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AM112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>AO$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AN112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>AN$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:AN112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AN112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>AP$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AO112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>AO$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:AO112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AO112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>AQ$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AP112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>AP$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:AP112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AP112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>AR$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AQ112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>AQ$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:AQ112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AQ112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>AS$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AR112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>AR$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:AR112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AR112))))","v":4.4894534855381391E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>AT$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AS112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>AS$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:AS112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AS112))))","v":3.4704393127795941E-2},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>AU$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AT112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>AT$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:AT112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AT112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>AV$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AU112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>AU$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:AU112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AU112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>AW$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AV112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>AV$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:AV112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AV112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>AX$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AW112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>AW$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:AW112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AW112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>AY$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AX112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>AX$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:AX112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AX112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>AZ$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AY112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>AY$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:AY112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AY112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>BA$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AZ112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>AZ$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:AZ112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:AZ112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>BB$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BA112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>BA$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:BA112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BA112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>BC$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BB112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>BB$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:BB112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BB112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>BD$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BC112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>BC$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:BC112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BC112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>BE$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BD112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>BD$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:BD112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BD112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>BF$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BE112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>BE$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:BE112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BE112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>BG$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BF112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>BF$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:BF112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BF112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>BH$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BG112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>BG$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:BG112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BG112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>BI$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BH112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>BH$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:BH112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BH112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>BJ$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BI112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>BI$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:BI112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BI112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>BK$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BJ112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>BJ$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:BJ112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BJ112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>BL$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BK112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>BK$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:BK112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BK112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>BM$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BL112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>BL$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:BL112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BL112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>BN$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BM112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>BM$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:BM112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BM112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>BO$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BN112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>BN$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:BN112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BN112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>BP$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BO112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>BO$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:BO112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BO112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>BQ$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BP112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>BP$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:BP112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BP112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>BR$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BQ112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>BQ$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:BQ112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BQ112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>BS$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BR112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>BR$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:BR112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BR112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>BT$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BS112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>BS$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:BS112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BS112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>BU$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BT112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>BT$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:BT112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BT112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>BV$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BU112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>BU$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:BU112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BU112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>BW$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BV112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>BV$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:BV112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BV112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>BX$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BW112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>BW$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:BW112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BW112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>BY$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BX112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>BX$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:BX112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BX112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>BZ$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BY112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>BY$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:BY112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BY112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>CA$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BZ112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>BZ$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:BZ112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:BZ112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>CB$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:CA112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>CA$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:CA112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:CA112))))","v":0},{"$f":"IF(OFFSET($G102, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G109, -$E112, $E112)=\"SL\",\nIF(OFFSET($G102,-$E112,$E112)+$E112>CC$5,IFERROR((OFFSET($G101,-$E112,$E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:CB112)),\nIF(OFFSET($G103,-$E112,$E112)+$E112>CB$5,IFERROR(((OFFSET($G101,-$E112,$E112)-SUM($G112:CB112))*OFFSET($G108, -$E112, $E112)/(OFFSET($G102,-$E112,$E112))),0),OFFSET($G101,-$E112,$E112)-SUM($G112:CB112))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E113)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>O$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:N113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>N$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:N113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:N113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>P$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:O113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>O$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:O113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:O113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>Q$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:P113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>P$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:P113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:P113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>R$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:Q113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>Q$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:Q113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:Q113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>S$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:R113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>R$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:R113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:R113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>T$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:S113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>S$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:S113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:S113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>U$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:T113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>T$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:T113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:T113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>V$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:U113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>U$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:U113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:U113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>W$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:V113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>V$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:V113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:V113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>X$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:W113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>W$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:W113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:W113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>Y$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:X113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>X$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:X113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:X113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>Z$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:Y113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>Y$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:Y113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:Y113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>AA$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:Z113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>Z$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:Z113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:Z113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>AB$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AA113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>AA$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:AA113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AA113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>AC$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AB113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>AB$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:AB113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AB113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>AD$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AC113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>AC$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:AC113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AC113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>AE$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AD113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>AD$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:AD113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AD113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>AF$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AE113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>AE$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:AE113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AE113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>AG$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AF113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>AF$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:AF113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AF113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>AH$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AG113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>AG$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:AG113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AG113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>AI$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AH113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>AH$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:AH113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AH113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>AJ$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AI113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>AI$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:AI113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AI113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>AK$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AJ113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>AJ$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:AJ113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AJ113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>AL$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AK113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>AK$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:AK113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AK113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>AM$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AL113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>AL$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:AL113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AL113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>AN$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AM113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>AM$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:AM113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AM113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>AO$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AN113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>AN$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:AN113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AN113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>AP$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AO113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>AO$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:AO113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AO113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>AQ$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AP113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>AP$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:AP113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AP113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>AR$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AQ113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>AQ$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:AQ113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AQ113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>AS$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AR113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>AR$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:AR113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AR113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>AT$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AS113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>AS$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:AS113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AS113))))","v":5.8179470168576462E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>AU$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AT113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>AT$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:AT113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AT113))))","v":4.4973919680895813E-2},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>AV$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AU113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>AU$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:AU113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AU113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>AW$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AV113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>AV$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:AV113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AV113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>AX$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AW113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>AW$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:AW113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AW113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>AY$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AX113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>AX$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:AX113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AX113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>AZ$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AY113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>AY$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:AY113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AY113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>BA$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AZ113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>AZ$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:AZ113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:AZ113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>BB$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BA113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>BA$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:BA113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BA113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>BC$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BB113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>BB$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:BB113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BB113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>BD$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BC113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>BC$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:BC113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BC113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>BE$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BD113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>BD$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:BD113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BD113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>BF$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BE113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>BE$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:BE113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BE113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>BG$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BF113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>BF$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:BF113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BF113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>BH$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BG113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>BG$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:BG113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BG113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>BI$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BH113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>BH$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:BH113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BH113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>BJ$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BI113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>BI$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:BI113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BI113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>BK$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BJ113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>BJ$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:BJ113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BJ113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>BL$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BK113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>BK$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:BK113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BK113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>BM$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BL113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>BL$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:BL113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BL113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>BN$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BM113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>BM$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:BM113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BM113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>BO$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BN113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>BN$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:BN113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BN113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>BP$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BO113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>BO$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:BO113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BO113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>BQ$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BP113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>BP$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:BP113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BP113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>BR$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BQ113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>BQ$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:BQ113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BQ113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>BS$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BR113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>BR$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:BR113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BR113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>BT$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BS113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>BS$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:BS113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BS113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>BU$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BT113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>BT$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:BT113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BT113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>BV$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BU113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>BU$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:BU113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BU113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>BW$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BV113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>BV$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:BV113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BV113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>BX$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BW113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>BW$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:BW113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BW113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>BY$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BX113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>BX$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:BX113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BX113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>BZ$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BY113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>BY$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:BY113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BY113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>CA$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BZ113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>BZ$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:BZ113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:BZ113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>CB$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:CA113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>CA$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:CA113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:CA113))))","v":0},{"$f":"IF(OFFSET($G103, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G110, -$E113, $E113)=\"SL\",\nIF(OFFSET($G103,-$E113,$E113)+$E113>CC$5,IFERROR((OFFSET($G102,-$E113,$E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:CB113)),\nIF(OFFSET($G104,-$E113,$E113)+$E113>CB$5,IFERROR(((OFFSET($G102,-$E113,$E113)-SUM($G113:CB113))*OFFSET($G109, -$E113, $E113)/(OFFSET($G103,-$E113,$E113))),0),OFFSET($G102,-$E113,$E113)-SUM($G113:CB113))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E114)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>P$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:O114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>O$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:O114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:O114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>Q$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:P114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>P$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:P114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:P114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>R$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:Q114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>Q$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:Q114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:Q114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>S$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:R114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>R$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:R114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:R114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>T$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:S114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>S$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:S114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:S114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>U$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:T114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>T$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:T114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:T114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>V$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:U114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>U$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:U114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:U114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>W$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:V114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>V$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:V114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:V114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>X$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:W114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>W$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:W114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:W114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>Y$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:X114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>X$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:X114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:X114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>Z$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:Y114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>Y$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:Y114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:Y114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AA$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:Z114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>Z$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:Z114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:Z114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AB$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AA114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>AA$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AA114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AA114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AC$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AB114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>AB$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AB114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AB114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AD$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AC114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>AC$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AC114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AC114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AE$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AD114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>AD$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AD114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AD114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AF$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AE114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>AE$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AE114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AE114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AG$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AF114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>AF$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AF114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AF114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AH$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AG114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>AG$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AG114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AG114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AI$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AH114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>AH$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AH114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AH114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AJ$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AI114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>AI$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AI114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AI114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AK$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AJ114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>AJ$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AJ114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AJ114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AL$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AK114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>AK$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AK114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AK114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AM$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AL114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>AL$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AL114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AL114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AN$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AM114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>AM$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AM114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AM114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AO$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AN114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>AN$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AN114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AN114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AP$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AO114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>AO$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AO114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AO114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AQ$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AP114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>AP$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AP114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AP114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AR$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AQ114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>AQ$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AQ114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AQ114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AS$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AR114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>AR$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AR114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AR114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AT$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AS114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>AS$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AS114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AS114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AU$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AT114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>AT$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AT114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AT114))))","v":1.4367172041058363E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AV$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AU114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>AU$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AU114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AU114))))","v":1.1106117665629564E-3},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AW$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AV114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>AV$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AV114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AV114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AX$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AW114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>AW$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AW114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AW114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AY$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AX114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>AX$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AX114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AX114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>AZ$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AY114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>AY$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AY114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AY114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BA$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AZ114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>AZ$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:AZ114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:AZ114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BB$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BA114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>BA$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BA114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BA114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BC$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BB114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>BB$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BB114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BB114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BD$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BC114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>BC$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BC114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BC114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BE$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BD114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>BD$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BD114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BD114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BF$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BE114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>BE$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BE114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BE114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BG$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BF114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>BF$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BF114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BF114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BH$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BG114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>BG$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BG114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BG114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BI$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BH114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>BH$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BH114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BH114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BJ$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BI114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>BI$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BI114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BI114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BK$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BJ114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>BJ$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BJ114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BJ114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BL$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BK114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>BK$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BK114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BK114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BM$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BL114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>BL$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BL114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BL114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BN$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BM114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>BM$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BM114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BM114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BO$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BN114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>BN$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BN114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BN114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BP$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BO114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>BO$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BO114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BO114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BQ$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BP114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>BP$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BP114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BP114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BR$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BQ114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>BQ$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BQ114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BQ114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BS$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BR114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>BR$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BR114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BR114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BT$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BS114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>BS$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BS114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BS114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BU$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BT114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>BT$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BT114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BT114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BV$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BU114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>BU$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BU114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BU114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BW$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BV114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>BV$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BV114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BV114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BX$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BW114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>BW$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BW114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BW114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BY$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BX114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>BX$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BX114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BX114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>BZ$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BY114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>BY$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BY114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BY114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>CA$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BZ114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>BZ$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:BZ114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:BZ114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>CB$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:CA114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>CA$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:CA114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:CA114))))","v":0},{"$f":"IF(OFFSET($G104, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G111, -$E114, $E114)=\"SL\",\nIF(OFFSET($G104,-$E114,$E114)+$E114>CC$5,IFERROR((OFFSET($G103,-$E114,$E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:CB114)),\nIF(OFFSET($G105,-$E114,$E114)+$E114>CB$5,IFERROR(((OFFSET($G103,-$E114,$E114)-SUM($G114:CB114))*OFFSET($G110, -$E114, $E114)/(OFFSET($G104,-$E114,$E114))),0),OFFSET($G103,-$E114,$E114)-SUM($G114:CB114))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E115)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>Q$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:P115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>P$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:P115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:P115))))","v":0.12296711284880761},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>R$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:Q115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>Q$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:Q115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:Q115))))","v":0.11546294562866596},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>S$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:R115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>R$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:R115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:R115))))","v":0.10841672626436352},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>T$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:S115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>S$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:S115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:S115))))","v":0.10180050811871649},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>U$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:T115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>T$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:T115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:T115))))","v":9.5588050020610923E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>V$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:U115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>U$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:U115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:U115))))","v":8.9754712187560523E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>W$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:V115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>V$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:V115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:V115))))","v":8.4277358499674285E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>X$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:W115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>W$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:W115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:W115))))","v":7.9134264737434151E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>Y$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:X115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>X$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:X115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:X115))))","v":7.4305032419336156E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>Z$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:Y115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>Y$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:Y115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:Y115))))","v":6.9770507897659137E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AA$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:Z115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>Z$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:Z115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:Z115))))","v":6.5512706391479228E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AB$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AA115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AA$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AA115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AA115))))","v":6.1514740655631096E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AC$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AB115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AB$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AB115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AB115))))","v":5.7760754002703203E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AD$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AC115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AC$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AC115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AC115))))","v":5.4235857412419847E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AE$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AD115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AD$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AD115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AD115))))","v":5.0926070478973899E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AF$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AE115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AE$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AE115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AE115))))","v":4.7818265962096165E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AG$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AF115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AF$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AF115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AF115))))","v":4.4900117721940441E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AH$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AG115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AG$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AG115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AG115))))","v":4.2160051831284275E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AI$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AH115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AH$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AH115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AH115))))","v":3.9587200671146912E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AJ$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AI115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AI$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AI115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AI115))))","v":3.7171359827759411E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AK$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AJ115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AJ$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AJ115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AJ115))))","v":3.49029476199317E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AL$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AK115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AK$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AK115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AK115))))","v":3.2772967096294875E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AM$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AL115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AL$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AL115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AL115))))","v":3.0772970351692269E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AN$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AM115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AM$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AM115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AM115))))","v":2.8895025021191654E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AO$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AN115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AN$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AN115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AN115))))","v":2.7131682818827326E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AP$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AO115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AO$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AO115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AO115))))","v":2.5475949996290801E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AQ$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AP115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AP$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AP115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AP115))))","v":2.3921259604403736E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AR$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AQ115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AQ$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AQ115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AQ115))))","v":2.2461445447356895E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AS$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AR115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AR$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AR115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AR115))))","v":2.1090717626412618E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AT$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AS115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AS$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AS115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AS115))))","v":1.9803639576072563E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AU$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AT115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AT$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AT115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AT115))))","v":1.8595106501631882E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AV$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AU115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AU$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AU115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AU115))))","v":1.7460325132599017E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AW$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AV115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AV$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AV115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AV115))))","v":1.6394794711679355E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AX$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AW115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AW$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AW115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AW115))))","v":1.5394289143921536E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AY$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AX115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AX$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AX115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AX115))))","v":1.4454840235226443E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>AZ$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AY115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AY$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AY115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AY115))))","v":1.3572721953739745E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BA$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AZ115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>AZ$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:AZ115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:AZ115))))","v":1.2744435651705624E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BB$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BA115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BA$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BA115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BA115))))","v":1.1966696189168818E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BC$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BB115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BB$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BB115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BB115))))","v":1.1236418904488909E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BD$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BC115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BC$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BC115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BC115))))","v":1.055070737998951E-2},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BE$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BD115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BD$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BD115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BD115))))","v":0.16233856693517268},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BF$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BE115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BE$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BE115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BE115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BG$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BF115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BF$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BF115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BF115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BH$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BG115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BG$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BG115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BG115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BI$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BH115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BH$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BH115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BH115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BJ$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BI115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BI$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BI115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BI115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BK$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BJ115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BJ$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BJ115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BJ115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BL$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BK115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BK$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BK115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BK115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BM$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BL115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BL$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BL115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BL115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BN$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BM115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BM$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BM115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BM115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BO$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BN115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BN$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BN115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BN115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BP$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BO115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BO$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BO115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BO115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BQ$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BP115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BP$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BP115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BP115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BR$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BQ115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BQ$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BQ115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BQ115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BS$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BR115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BR$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BR115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BR115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BT$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BS115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BS$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BS115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BS115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BU$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BT115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BT$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BT115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BT115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BV$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BU115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BU$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BU115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BU115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BW$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BV115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BV$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BV115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BV115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BX$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BW115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BW$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BW115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BW115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BY$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BX115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BX$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BX115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BX115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>BZ$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BY115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BY$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BY115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BY115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>CA$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BZ115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>BZ$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:BZ115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:BZ115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>CB$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:CA115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>CA$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:CA115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:CA115))))","v":0},{"$f":"IF(OFFSET($G105, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G112, -$E115, $E115)=\"SL\",\nIF(OFFSET($G105,-$E115,$E115)+$E115>CC$5,IFERROR((OFFSET($G104,-$E115,$E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:CB115)),\nIF(OFFSET($G106,-$E115,$E115)+$E115>CB$5,IFERROR(((OFFSET($G104,-$E115,$E115)-SUM($G115:CB115))*OFFSET($G111, -$E115, $E115)/(OFFSET($G105,-$E115,$E115))),0),OFFSET($G104,-$E115,$E115)-SUM($G115:CB115))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E116)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>R$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:Q116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>Q$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:Q116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:Q116))))","v":0.1413890074380677},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>S$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:R116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>R$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:R116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:R116))))","v":0.13276062924552073},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>T$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:S116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>S$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:S116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:S116))))","v":0.12465880478994823},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>U$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:T116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>T$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:T116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:T116))))","v":0.11705140070494749},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>V$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:U116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>U$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:U116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:U116))))","v":0.10990824458871239},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>W$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:V116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>V$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:V116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:V116))))","v":0.10320100533458752},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>X$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:W116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>W$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:W116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:W116))))","v":9.690308076454679E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>Y$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:X116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>X$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:X116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:X116))))","v":9.0989492119929752E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>Z$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:Y116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>Y$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:Y116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:Y116))))","v":8.5436784990965603E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AA$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:Z116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>Z$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:Z116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:Z116))))","v":8.0222936292153033E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AB$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AA116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AA$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AA116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AA116))))","v":7.5327266914542501E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AC$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AB116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AB$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AB116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AB116))))","v":7.0730359708483376E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AD$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AC116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AC$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AC116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AC116))))","v":6.6413982471540095E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AE$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AD116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AD$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AD116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AD116))))","v":6.2361015636132888E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AF$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AE116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AE$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AE116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AE116))))","v":5.8555384370098433E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AG$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AF116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AF$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AF116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AF116))))","v":5.4981994820868664E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AH$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AG116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AG$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AG116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AG116))))","v":5.1626674250399879E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AI$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AH116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AH$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AH116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AH116))))","v":4.8476114823416155E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AJ$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AI116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AI$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AI116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AI116))))","v":4.5517820826020503E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AK$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AJ116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AJ$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AJ116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AJ116))))","v":4.2740059105332788E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AL$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AK116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AK$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AK116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AK116))))","v":4.0131812533588829E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AM$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AL116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AL$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AL116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AL116))))","v":3.7682736312130267E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AN$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AM116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AM$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AM116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AM116))))","v":3.5383116941978709E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AO$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AN116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AN$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AN116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AN116))))","v":3.3223833698263767E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AP$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AO116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AO$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AO116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AO116))))","v":3.1196322455705014E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AQ$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AP116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AP$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AP116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AP116))))","v":2.9292541721673244E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AR$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AQ116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AQ$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AQ116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AQ116))))","v":2.7504940742111472E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AS$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AR116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AR$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AR116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AR116))))","v":2.5826429553817819E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AT$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AS116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AS$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AS116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AS116))))","v":2.4250350864312053E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AU$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AT116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AT$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AT116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AT116))))","v":2.2770453647755831E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AV$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AU116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AU$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AU116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AU116))))","v":2.1380868352203368E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AW$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AV116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AV$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AV116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AV116))))","v":2.0076083619849423E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AX$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AW116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AW$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AW116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AW116))))","v":1.8850924427943113E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AY$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AX116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AX$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AX116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AX116))))","v":1.7700531563669974E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>AZ$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AY116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AY$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AY116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AY116))))","v":1.6620342351595915E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BA$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AZ116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>AZ$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:AZ116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:AZ116))))","v":1.5606072557234486E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BB$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BA116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BA$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BA116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BA116))))","v":1.4653699394963511E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BC$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BB116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BB$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BB116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BB116))))","v":1.3759445572897301E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BD$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BC116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BC$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BC116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BC116))))","v":1.2919764311433424E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BE$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BD116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BD$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BD116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BD116))))","v":1.2131325276054752E-2},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BF$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BE116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BE$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BE116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BE116))))","v":0.18665876034760487},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BG$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BF116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BF$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BF116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BF116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BH$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BG116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BG$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BG116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BG116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BI$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BH116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BH$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BH116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BH116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BJ$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BI116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BI$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BI116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BI116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BK$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BJ116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BJ$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BJ116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BJ116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BL$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BK116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BK$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BK116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BK116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BM$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BL116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BL$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BL116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BL116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BN$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BM116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BM$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BM116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BM116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BO$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BN116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BN$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BN116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BN116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BP$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BO116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BO$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BO116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BO116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BQ$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BP116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BP$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BP116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BP116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BR$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BQ116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BQ$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BQ116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BQ116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BS$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BR116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BR$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BR116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BR116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BT$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BS116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BS$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BS116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BS116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BU$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BT116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BT$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BT116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BT116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BV$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BU116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BU$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BU116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BU116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BW$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BV116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BV$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BV116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BV116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BX$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BW116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BW$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BW116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BW116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BY$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BX116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BX$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BX116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BX116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>BZ$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BY116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BY$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BY116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BY116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>CA$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BZ116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>BZ$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:BZ116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:BZ116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>CB$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:CA116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>CA$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:CA116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:CA116))))","v":0},{"$f":"IF(OFFSET($G106, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G113, -$E116, $E116)=\"SL\",\nIF(OFFSET($G106,-$E116,$E116)+$E116>CC$5,IFERROR((OFFSET($G105,-$E116,$E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:CB116)),\nIF(OFFSET($G107,-$E116,$E116)+$E116>CB$5,IFERROR(((OFFSET($G105,-$E116,$E116)-SUM($G116:CB116))*OFFSET($G112, -$E116, $E116)/(OFFSET($G106,-$E116,$E116))),0),OFFSET($G105,-$E116,$E116)-SUM($G116:CB116))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E117)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>S$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:R117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>R$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:R117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:R117))))","v":3.0925584054303415E-2},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>T$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:S117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>S$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:S117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:S117))))","v":2.9038325349535921E-2},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>U$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:T117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>T$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:T117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:T117))))","v":2.7266238129079492E-2},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>V$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:U117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>U$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:U117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:U117))))","v":2.560229396023176E-2},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>W$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:V117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>V$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:V117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:V117))))","v":2.4039893326063624E-2},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>X$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:W117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>W$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:W117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:W117))))","v":2.2572839450488321E-2},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>Y$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:X117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>X$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:X117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:X117))))","v":2.1195313720676758E-2},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>Z$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:Y117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>Y$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:Y117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:Y117))))","v":1.9901852609339757E-2},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AA$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:Z117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>Z$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:Z117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:Z117))))","v":1.8687326005346665E-2},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AB$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AA117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AA$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AA117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AA117))))","v":1.7546916866735398E-2},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AC$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AB117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AB$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AB117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AB117))))","v":1.6476102115414001E-2},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AD$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AC117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AC$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AC117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AC117))))","v":1.54706346977784E-2},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AE$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AD117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AD$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AD117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AD117))))","v":1.4526526740095467E-2},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AF$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AE117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AE$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AE117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AE117))))","v":1.3640033731842386E-2},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AG$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AF117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AF$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AF117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AF117))))","v":1.280763967427051E-2},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AH$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AG117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AG$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AG117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AG117))))","v":1.2026043135290061E-2},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AI$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AH117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AH$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AH117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AH117))))","v":1.1292144155366762E-2},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AJ$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AI117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AI$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AI117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AI117))))","v":1.0603031952496667E-2},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AK$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AJ117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AJ$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AJ117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AJ117))))","v":9.9559733774948252E-3},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AL$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AK117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AK$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AK117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AK117))))","v":9.3484020738092647E-3},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AM$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AL117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AL$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AL117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AL117))))","v":8.7779082988660561E-3},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AN$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AM117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AM$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AM117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AM117))))","v":8.2422293665750258E-3},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AO$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AN117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AN$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AN117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AN117))))","v":7.7392406730892377E-3},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AP$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AO117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AO$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AO117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AO117))))","v":7.2669472702247629E-3},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AQ$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AP117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AP$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AP117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AP117))))","v":6.8234759531192873E-3},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AR$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AQ117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AQ$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AQ117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AQ117))))","v":6.4070678307477378E-3},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AS$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AR117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AR$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AR117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AR117))))","v":6.0160713498281851E-3},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AT$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AS117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AS$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AS117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AS117))))","v":5.6489357444495176E-3},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AU$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AT117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AT$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AT117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AT117))))","v":5.3042048854408559E-3},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AV$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AU117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AU$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AU117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AU117))))","v":4.9805115050881709E-3},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AW$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AV117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AV$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AV117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AV117))))","v":4.6765717742922285E-3},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AX$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AW117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AW$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AW117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AW117))))","v":4.391180210659827E-3},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AY$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AX117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AX$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AX117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AX117))))","v":4.1232048973328895E-3},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>AZ$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AY117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AY$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AY117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AY117))))","v":3.8715829935923656E-3},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BA$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AZ117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>AZ$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:AZ117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:AZ117))))","v":3.6353165194311374E-3},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BB$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BA117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BA$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BA117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BA117))))","v":3.4134683973767754E-3},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BC$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BB117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BB$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BB117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BB117))))","v":3.2051587358652533E-3},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BD$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BC117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BC$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BC117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BC117))))","v":3.0095613394247643E-3},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BE$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BD117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BD$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BD117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BD117))))","v":2.8259004318283974E-3},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BF$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BE117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BE$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BE117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BE117))))","v":2.6534475792190631E-3},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BG$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BF117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BF$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BF117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BF117))))","v":4.0827298297079151E-2},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BH$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BG117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BG$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BG117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BG117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BI$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BH117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BH$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BH117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BH117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BJ$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BI117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BI$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BI117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BI117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BK$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BJ117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BJ$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BJ117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BJ117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BL$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BK117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BK$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BK117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BK117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BM$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BL117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BL$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BL117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BL117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BN$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BM117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BM$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BM117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BM117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BO$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BN117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BN$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BN117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BN117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BP$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BO117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BO$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BO117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BO117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BQ$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BP117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BP$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BP117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BP117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BR$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BQ117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BQ$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BQ117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BQ117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BS$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BR117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BR$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BR117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BR117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BT$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BS117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BS$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BS117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BS117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BU$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BT117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BT$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BT117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BT117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BV$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BU117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BU$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BU117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BU117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BW$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BV117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BV$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BV117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BV117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BX$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BW117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BW$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BW117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BW117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BY$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BX117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BX$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BX117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BX117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>BZ$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BY117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BY$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BY117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BY117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>CA$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BZ117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>BZ$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:BZ117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:BZ117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>CB$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:CA117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>CA$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:CA117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:CA117))))","v":0},{"$f":"IF(OFFSET($G107, -$E117, $E117)=\"n/a\",0,IF(OFFSET($G114, -$E117, $E117)=\"SL\",\nIF(OFFSET($G107,-$E117,$E117)+$E117>CC$5,IFERROR((OFFSET($G106,-$E117,$E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:CB117)),\nIF(OFFSET($G108,-$E117,$E117)+$E117>CB$5,IFERROR(((OFFSET($G106,-$E117,$E117)-SUM($G117:CB117))*OFFSET($G113, -$E117, $E117)/(OFFSET($G107,-$E117,$E117))),0),OFFSET($G106,-$E117,$E117)-SUM($G117:CB117))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E118)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>T$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:S118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>S$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:S118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:S118))))","v":6.1242263286617037E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>U$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:T118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>T$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:T118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:T118))))","v":5.7504904784854245E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>V$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:U118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>U$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:U118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:U118))))","v":5.3995621599402487E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>W$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:V118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>V$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:V118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:V118))))","v":5.0700495250167905E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>X$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:W118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>W$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:W118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:W118))))","v":4.7606456643528002E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>Y$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:X118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>X$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:X118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:X118))))","v":4.4701234237837263E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>Z$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:Y118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>Y$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:Y118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:Y118))))","v":4.1973305372174667E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AA$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:Z118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>Z$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:Z118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:Z118))))","v":3.9411850565293574E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AB$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AA118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AA$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AA118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AA118))))","v":3.7006710603515042E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AC$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AB118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AB$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AB118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AB118))))","v":3.4748346247367124E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AD$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AC118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AC$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AC118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AC118))))","v":3.262780039715891E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AE$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AD118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AD$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AD118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AD118))))","v":3.0636662567430977E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AF$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AE118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AE$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AE118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AE118))))","v":2.8767035529381141E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AG$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AF118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AF$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AF118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AF118))))","v":2.7011503988963056E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AH$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AG118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AG$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AG118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AG118))))","v":2.5363105176429111E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AI$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AH118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AH$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AH118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AH118))))","v":2.3815301230670216E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AJ$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AI118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AI$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AI118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AI118))))","v":2.2361953268823461E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AK$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AJ118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AJ$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AJ118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AJ118))))","v":2.0997297038302942E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AL$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AK118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AK$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AK118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AK118))))","v":1.9715920054685018E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AM$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AL118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AL$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AL118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AL118))))","v":1.8512740134772505E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AN$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AM118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AM$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AM118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AM118))))","v":1.7382985239696043E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AO$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AN118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AN$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AN118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AN118))))","v":1.6322174548106336E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AP$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AO118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AO$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AO118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AO118))))","v":1.5326100684390199E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AQ$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AP118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AP$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AP118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AP118))))","v":1.4390813031423995E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AR$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AQ118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AQ$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AQ118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AQ118))))","v":1.351260206167977E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AS$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AR118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AR$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AR118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AR118))))","v":1.268798462453825E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AT$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AS118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AS$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AS118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AS118))))","v":1.1913690131455463E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AU$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AT118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AT$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AT118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AT118))))","v":1.1186647584190677E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AV$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AU118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AU$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AU118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AU118))))","v":1.0503973394647204E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AW$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AV118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AV$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AV118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AV118))))","v":9.8629599480172308E-4},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AX$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AW118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AW$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AW118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AW118))))","v":9.2610648638699513E-4},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AY$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AX118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AX$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AX118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AX118))))","v":8.6959009125904985E-4},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>AZ$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AY118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AY$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AY118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AY118))))","v":8.1652265471762677E-4},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BA$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AZ118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>AZ$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:AZ118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:AZ118))))","v":7.6669370128380245E-4},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BB$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BA118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BA$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BA118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BA118))))","v":7.1990559991447916E-4},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BC$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BB118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BB$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BB118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BB118))))","v":6.759727801603307E-4},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BD$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BC118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BC$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BC118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BC118))))","v":6.3472099615834187E-4},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BE$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BD118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BD$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BD118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BD118))))","v":5.9598663553979642E-4},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BF$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BE118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BE$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BE118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BE118))))","v":5.5961607051271327E-4},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BG$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BF118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BF$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BF118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BF118))))","v":5.2546504854499899E-4},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BH$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BG118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BG$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BG118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BG118))))","v":8.0850733399262242E-3},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BI$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BH118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BH$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BH118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BH118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BJ$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BI118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BI$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BI118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BI118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BK$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BJ118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BJ$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BJ118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BJ118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BL$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BK118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BK$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BK118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BK118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BM$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BL118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BL$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BL118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BL118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BN$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BM118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BM$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BM118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BM118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BO$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BN118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BN$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BN118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BN118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BP$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BO118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BO$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BO118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BO118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BQ$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BP118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BP$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BP118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BP118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BR$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BQ118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BQ$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BQ118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BQ118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BS$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BR118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BR$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BR118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BR118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BT$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BS118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BS$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BS118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BS118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BU$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BT118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BT$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BT118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BT118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BV$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BU118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BU$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BU118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BU118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BW$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BV118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BV$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BV118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BV118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BX$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BW118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BW$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BW118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BW118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BY$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BX118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BX$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BX118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BX118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>BZ$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BY118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BY$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BY118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BY118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>CA$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BZ118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>BZ$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:BZ118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:BZ118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>CB$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:CA118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>CA$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:CA118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:CA118))))","v":0},{"$f":"IF(OFFSET($G108, -$E118, $E118)=\"n/a\",0,IF(OFFSET($G115, -$E118, $E118)=\"SL\",\nIF(OFFSET($G108,-$E118,$E118)+$E118>CC$5,IFERROR((OFFSET($G107,-$E118,$E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:CB118)),\nIF(OFFSET($G109,-$E118,$E118)+$E118>CB$5,IFERROR(((OFFSET($G107,-$E118,$E118)-SUM($G118:CB118))*OFFSET($G114, -$E118, $E118)/(OFFSET($G108,-$E118,$E118))),0),OFFSET($G107,-$E118,$E118)-SUM($G118:CB118))))","v":0}]
[null,null,null,null,13,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E119)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>U$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:T119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>T$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:T119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:T119))))","v":1.3163764633084081E-2},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>V$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:U119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>U$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:U119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:U119))))","v":1.2360435281319054E-2},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>W$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:V119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>V$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:V119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:V119))))","v":1.160612975103632E-2},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>X$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:W119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>W$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:W119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:W119))))","v":1.0897856323997961E-2},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>Y$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:X119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>X$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:X119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:X119))))","v":1.0232805853984004E-2},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>Z$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:Y119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>Y$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:Y119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:Y119))))","v":9.6083406251877904E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AA$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:Z119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>Z$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:Z119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:Z119))))","v":9.0219838905367788E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AB$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AA119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AA$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AA119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AA119))))","v":8.4714100484457253E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AC$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AB119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AB$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AB119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AB119))))","v":7.9544354190414588E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AD$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AC119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AC$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AC119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AC119))))","v":7.4690095832759453E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AE$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AD119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AD$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AD119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AD119))))","v":7.0132072505769824E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AF$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AE119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AE$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AE119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AE119))))","v":6.5852206227820544E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AG$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AF119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AF$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AF119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AF119))))","v":6.1833522240692922E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AH$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AG119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AG$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AG119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AG119))))","v":5.8060081684476704E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AI$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AH119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AH$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AH119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AH119))))","v":5.4516918381040487E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AJ$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AI119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AI$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AI119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AI119))))","v":5.118997947534178E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AK$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AJ119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AJ$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AJ119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AJ119))))","v":4.8066069699149059E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AL$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AK119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AK$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AK119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AK119))))","v":4.5132799036115062E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AM$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AL119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AL$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AL119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AL119))))","v":4.2378533580631214E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AN$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AM119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AM$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AM119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AM119))))","v":3.9792349395560075E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AO$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AN119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AN$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AN119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AN119))))","v":3.736398918583688E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AP$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AO119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AO$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AO119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AO119))))","v":3.5083821616099533E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AQ$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AP119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AP$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AP119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AP119))))","v":3.2942803110992914E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AR$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AQ119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AQ$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AQ119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AQ119))))","v":3.0932441986640546E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AS$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AR119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AR$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AR119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AR119))))","v":2.9044764771022063E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AT$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AS119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AS$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AS119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AS119))))","v":2.7272284579676802E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AU$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AT119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AT$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AT119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AT119))))","v":2.5607971421305609E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AV$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AU119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AU$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AU119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AU119))))","v":2.4045224315497236E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AW$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AV119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AV$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AV119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AV119))))","v":2.2577845111992926E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AX$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AW119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AW$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AW119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AW119))))","v":2.1200013907651566E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AY$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AX119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AX$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AX119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AX119))))","v":1.9906265963614282E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>AZ$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AY119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AY$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AY119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AY119))))","v":1.8691470031117735E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BA$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AZ119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>AZ$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:AZ119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:AZ119))))","v":1.7550807999992116E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BB$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BA119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BA$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BA119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BA119))))","v":1.6479755789125994E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BC$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BB119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BB$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BB119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BB119))))","v":1.5474065403105852E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BD$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BC119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BC$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BC119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BC119))))","v":1.4529748083863855E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BE$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BD119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BD$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BD119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BD119))))","v":1.3643058490509677E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BF$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BE119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BE$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BE119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BE119))))","v":1.2810479844601007E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BG$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BF119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BF$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BF119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BF119))))","v":1.2028709981935872E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BH$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BG119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BG$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BG119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BG119))))","v":1.129464825554552E-3},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BI$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BH119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BH$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BH119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BH119))))","v":1.7378522082032499E-2},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BJ$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BI119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BI$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BI119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BI119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BK$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BJ119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BJ$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BJ119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BJ119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BL$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BK119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BK$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BK119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BK119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BM$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BL119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BL$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BL119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BL119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BN$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BM119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BM$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BM119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BM119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BO$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BN119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BN$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BN119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BN119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BP$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BO119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BO$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BO119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BO119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BQ$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BP119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BP$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BP119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BP119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BR$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BQ119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BQ$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BQ119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BQ119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BS$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BR119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BR$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BR119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BR119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BT$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BS119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BS$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BS119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BS119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BU$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BT119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BT$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BT119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BT119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BV$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BU119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BU$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BU119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BU119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BW$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BV119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BV$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BV119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BV119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BX$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BW119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BW$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BW119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BW119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BY$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BX119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BX$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BX119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BX119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>BZ$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BY119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BY$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BY119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BY119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>CA$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BZ119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>BZ$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:BZ119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:BZ119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>CB$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:CA119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>CA$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:CA119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:CA119))))","v":0},{"$f":"IF(OFFSET($G109, -$E119, $E119)=\"n/a\",0,IF(OFFSET($G116, -$E119, $E119)=\"SL\",\nIF(OFFSET($G109,-$E119,$E119)+$E119>CC$5,IFERROR((OFFSET($G108,-$E119,$E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:CB119)),\nIF(OFFSET($G110,-$E119,$E119)+$E119>CB$5,IFERROR(((OFFSET($G108,-$E119,$E119)-SUM($G119:CB119))*OFFSET($G115, -$E119, $E119)/(OFFSET($G109,-$E119,$E119))),0),OFFSET($G108,-$E119,$E119)-SUM($G119:CB119))))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E107)","v":"Depreciation of asset adjustments - TAB 2011-12"},null,null,{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>I$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:H122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>H$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:H122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:H122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>J$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:I122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>I$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:I122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:I122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>K$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:J122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>J$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:J122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:J122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>L$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:K122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>K$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:K122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:K122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>M$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:L122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>L$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:L122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:L122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>N$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:M122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>M$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:M122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:M122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>O$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:N122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>N$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:N122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:N122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>P$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:O122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>O$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:O122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:O122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>Q$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:P122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>P$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:P122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:P122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>R$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:Q122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>Q$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:Q122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:Q122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>S$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:R122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>R$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:R122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:R122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>T$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:S122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>S$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:S122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:S122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>U$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:T122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>T$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:T122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:T122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>V$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:U122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>U$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:U122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:U122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>W$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:V122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>V$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:V122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:V122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>X$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:W122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>W$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:W122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:W122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>Y$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:X122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>X$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:X122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:X122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>Z$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:Y122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>Y$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:Y122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:Y122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AA$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:Z122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>Z$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:Z122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:Z122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AB$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:AA122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AA$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:AA122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:AA122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AC$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:AB122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AB$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:AB122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:AB122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AD$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:AC122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AC$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:AC122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:AC122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AE$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:AD122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AD$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:AD122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:AD122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AF$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:AE122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AE$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:AE122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:AE122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AG$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:AF122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AF$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:AF122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:AF122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AH$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:AG122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AG$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:AG122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:AG122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AI$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:AH122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AH$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:AH122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:AH122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AJ$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:AI122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AI$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:AI122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:AI122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AK$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:AJ122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AJ$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:AJ122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:AJ122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AL$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:AK122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AK$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:AK122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:AK122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AM$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:AL122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AL$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:AL122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:AL122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AN$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:AM122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AM$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:AM122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:AM122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AO$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:AN122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AN$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:AN122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:AN122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AP$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:AO122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AO$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:AO122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:AO122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AQ$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:AP122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AP$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:AP122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:AP122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AR$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:AQ122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AQ$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:AQ122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:AQ122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AS$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:AR122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AR$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:AR122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:AR122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AT$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:AS122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AS$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:AS122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:AS122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AU$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:AT122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AT$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:AT122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:AT122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AV$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:AU122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AU$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:AU122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:AU122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AW$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:AV122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AV$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:AV122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:AV122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AX$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:AW122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AW$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:AW122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:AW122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AY$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:AX122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AX$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:AX122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:AX122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AZ$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:AY122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AY$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:AY122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:AY122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BA$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:AZ122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AZ$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:AZ122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:AZ122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BB$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:BA122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BA$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:BA122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:BA122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BC$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:BB122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BB$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:BB122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:BB122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BD$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:BC122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BC$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:BC122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:BC122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BE$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:BD122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BD$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:BD122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:BD122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BF$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:BE122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BE$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:BE122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:BE122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BG$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:BF122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BF$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:BF122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:BF122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BH$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:BG122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BG$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:BG122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:BG122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BI$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:BH122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BH$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:BH122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:BH122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BJ$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:BI122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BI$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:BI122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:BI122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BK$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:BJ122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BJ$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:BJ122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:BJ122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BL$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:BK122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BK$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:BK122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:BK122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BM$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:BL122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BL$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:BL122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:BL122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BN$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:BM122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BM$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:BM122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:BM122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BO$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:BN122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BN$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:BN122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:BN122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BP$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:BO122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BO$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:BO122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:BO122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BQ$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:BP122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BP$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:BP122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:BP122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BR$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:BQ122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BQ$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:BQ122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:BQ122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BS$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:BR122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BR$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:BR122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:BR122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BT$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:BS122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BS$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:BS122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:BS122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BU$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:BT122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BT$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:BT122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:BT122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BV$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:BU122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BU$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:BU122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:BU122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BW$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:BV122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BV$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:BV122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:BV122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BX$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:BW122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BW$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:BW122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:BW122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BY$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:BX122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BX$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:BX122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:BX122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BZ$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:BY122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BY$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:BY122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:BY122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>CA$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:BZ122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BZ$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:BZ122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:BZ122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>CB$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:CA122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>CA$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:CA122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:CA122))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>CC$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G122:CB122)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>CB$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G122:CB122))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G122:CB122))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E108)","v":"Depreciation of asset adjustments - TAB 2012-13"},null,null,null,{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>J$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:I123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>I$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:I123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:I123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>K$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:J123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>J$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:J123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:J123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>L$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:K123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>K$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:K123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:K123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>M$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:L123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>L$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:L123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:L123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>N$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:M123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>M$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:M123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:M123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>O$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:N123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>N$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:N123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:N123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>P$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:O123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>O$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:O123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:O123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>Q$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:P123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>P$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:P123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:P123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>R$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:Q123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>Q$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:Q123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:Q123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>S$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:R123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>R$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:R123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:R123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>T$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:S123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>S$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:S123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:S123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>U$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:T123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>T$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:T123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:T123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>V$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:U123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>U$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:U123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:U123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>W$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:V123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>V$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:V123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:V123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>X$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:W123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>W$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:W123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:W123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>Y$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:X123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>X$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:X123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:X123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>Z$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:Y123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>Y$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:Y123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:Y123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>AA$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:Z123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>Z$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:Z123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:Z123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>AB$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:AA123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>AA$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:AA123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:AA123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>AC$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:AB123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>AB$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:AB123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:AB123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>AD$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:AC123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>AC$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:AC123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:AC123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>AE$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:AD123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>AD$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:AD123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:AD123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>AF$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:AE123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>AE$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:AE123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:AE123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>AG$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:AF123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>AF$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:AF123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:AF123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>AH$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:AG123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>AG$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:AG123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:AG123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>AI$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:AH123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>AH$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:AH123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:AH123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>AJ$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:AI123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>AI$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:AI123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:AI123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>AK$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:AJ123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>AJ$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:AJ123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:AJ123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>AL$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:AK123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>AK$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:AK123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:AK123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>AM$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:AL123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>AL$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:AL123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:AL123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>AN$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:AM123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>AM$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:AM123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:AM123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>AO$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:AN123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>AN$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:AN123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:AN123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>AP$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:AO123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>AO$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:AO123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:AO123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>AQ$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:AP123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>AP$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:AP123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:AP123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>AR$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:AQ123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>AQ$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:AQ123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:AQ123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>AS$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:AR123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>AR$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:AR123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:AR123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>AT$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:AS123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>AS$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:AS123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:AS123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>AU$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:AT123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>AT$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:AT123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:AT123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>AV$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:AU123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>AU$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:AU123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:AU123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>AW$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:AV123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>AV$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:AV123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:AV123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>AX$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:AW123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>AW$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:AW123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:AW123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>AY$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:AX123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>AX$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:AX123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:AX123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>AZ$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:AY123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>AY$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:AY123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:AY123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>BA$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:AZ123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>AZ$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:AZ123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:AZ123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>BB$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:BA123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>BA$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:BA123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:BA123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>BC$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:BB123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>BB$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:BB123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:BB123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>BD$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:BC123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>BC$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:BC123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:BC123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>BE$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:BD123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>BD$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:BD123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:BD123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>BF$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:BE123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>BE$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:BE123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:BE123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>BG$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:BF123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>BF$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:BF123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:BF123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>BH$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:BG123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>BG$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:BG123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:BG123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>BI$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:BH123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>BH$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:BH123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:BH123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>BJ$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:BI123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>BI$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:BI123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:BI123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>BK$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:BJ123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>BJ$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:BJ123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:BJ123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>BL$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:BK123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>BK$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:BK123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:BK123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>BM$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:BL123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>BL$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:BL123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:BL123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>BN$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:BM123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>BM$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:BM123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:BM123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>BO$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:BN123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>BN$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:BN123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:BN123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>BP$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:BO123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>BO$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:BO123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:BO123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>BQ$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:BP123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>BP$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:BP123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:BP123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>BR$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:BQ123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>BQ$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:BQ123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:BQ123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>BS$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:BR123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>BR$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:BR123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:BR123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>BT$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:BS123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>BS$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:BS123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:BS123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>BU$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:BT123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>BT$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:BT123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:BT123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>BV$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:BU123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>BU$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:BU123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:BU123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>BW$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:BV123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>BV$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:BV123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:BV123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>BX$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:BW123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>BW$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:BW123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:BW123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>BY$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:BX123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>BX$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:BX123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:BX123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>BZ$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:BY123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>BY$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:BY123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:BY123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>CA$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:BZ123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>BZ$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:BZ123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:BZ123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>CB$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:CA123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>CA$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:CA123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:CA123))))","v":0},{"$f":"IF(OFFSET($G101, -$E107, $E108)=\"n/a\", 0, IF(OFFSET($G104, -$E107, $E108)=\"SL\",\nIF(OFFSET($G101, -$E107, $E108)+$E108>CC$5, IFERROR((OFFSET($G100, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))), 0), OFFSET($G100, -$E107, $E108)-SUM($G123:CB123)),\nIF(OFFSET($G102, -$E107, $E108)+$E108>CB$5, IFERROR(((OFFSET($G100, -$E107, $E108)-SUM($G123:CB123))*OFFSET($G103, -$E107, $E108)/(OFFSET($G101, -$E107, $E108))),0), OFFSET($G100, -$E107, $E108)-SUM($G123:CB123))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E109)","v":"Depreciation of asset adjustments - TAB 2013-14"},null,null,null,null,{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>K$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:J124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>J$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:J124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:J124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>L$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:K124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>K$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:K124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:K124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>M$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:L124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>L$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:L124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:L124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>N$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:M124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>M$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:M124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:M124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>O$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:N124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>N$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:N124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:N124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>P$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:O124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>O$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:O124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:O124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>Q$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:P124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>P$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:P124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:P124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>R$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:Q124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>Q$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:Q124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:Q124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>S$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:R124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>R$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:R124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:R124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>T$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:S124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>S$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:S124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:S124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>U$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:T124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>T$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:T124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:T124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>V$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:U124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>U$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:U124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:U124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>W$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:V124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>V$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:V124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:V124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>X$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:W124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>W$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:W124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:W124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>Y$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:X124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>X$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:X124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:X124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>Z$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:Y124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>Y$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:Y124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:Y124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>AA$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:Z124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>Z$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:Z124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:Z124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>AB$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:AA124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>AA$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:AA124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:AA124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>AC$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:AB124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>AB$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:AB124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:AB124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>AD$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:AC124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>AC$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:AC124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:AC124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>AE$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:AD124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>AD$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:AD124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:AD124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>AF$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:AE124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>AE$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:AE124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:AE124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>AG$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:AF124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>AF$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:AF124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:AF124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>AH$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:AG124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>AG$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:AG124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:AG124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>AI$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:AH124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>AH$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:AH124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:AH124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>AJ$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:AI124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>AI$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:AI124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:AI124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>AK$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:AJ124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>AJ$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:AJ124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:AJ124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>AL$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:AK124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>AK$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:AK124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:AK124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>AM$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:AL124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>AL$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:AL124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:AL124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>AN$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:AM124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>AM$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:AM124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:AM124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>AO$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:AN124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>AN$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:AN124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:AN124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>AP$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:AO124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>AO$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:AO124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:AO124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>AQ$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:AP124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>AP$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:AP124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:AP124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>AR$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:AQ124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>AQ$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:AQ124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:AQ124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>AS$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:AR124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>AR$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:AR124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:AR124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>AT$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:AS124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>AS$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:AS124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:AS124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>AU$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:AT124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>AT$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:AT124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:AT124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>AV$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:AU124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>AU$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:AU124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:AU124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>AW$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:AV124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>AV$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:AV124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:AV124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>AX$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:AW124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>AW$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:AW124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:AW124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>AY$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:AX124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>AX$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:AX124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:AX124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>AZ$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:AY124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>AY$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:AY124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:AY124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>BA$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:AZ124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>AZ$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:AZ124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:AZ124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>BB$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:BA124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>BA$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:BA124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:BA124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>BC$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:BB124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>BB$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:BB124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:BB124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>BD$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:BC124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>BC$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:BC124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:BC124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>BE$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:BD124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>BD$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:BD124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:BD124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>BF$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:BE124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>BE$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:BE124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:BE124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>BG$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:BF124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>BF$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:BF124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:BF124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>BH$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:BG124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>BG$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:BG124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:BG124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>BI$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:BH124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>BH$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:BH124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:BH124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>BJ$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:BI124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>BI$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:BI124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:BI124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>BK$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:BJ124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>BJ$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:BJ124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:BJ124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>BL$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:BK124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>BK$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:BK124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:BK124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>BM$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:BL124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>BL$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:BL124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:BL124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>BN$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:BM124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>BM$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:BM124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:BM124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>BO$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:BN124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>BN$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:BN124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:BN124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>BP$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:BO124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>BO$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:BO124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:BO124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>BQ$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:BP124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>BP$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:BP124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:BP124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>BR$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:BQ124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>BQ$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:BQ124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:BQ124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>BS$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:BR124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>BR$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:BR124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:BR124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>BT$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:BS124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>BS$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:BS124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:BS124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>BU$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:BT124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>BT$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:BT124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:BT124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>BV$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:BU124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>BU$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:BU124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:BU124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>BW$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:BV124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>BV$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:BV124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:BV124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>BX$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:BW124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>BW$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:BW124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:BW124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>BY$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:BX124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>BX$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:BX124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:BX124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>BZ$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:BY124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>BY$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:BY124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:BY124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>CA$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:BZ124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>BZ$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:BZ124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:BZ124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>CB$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:CA124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>CA$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:CA124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:CA124))))","v":0},{"$f":"IF(OFFSET($G102, -$E108, $E109)=\"n/a\", 0, IF(OFFSET($G105, -$E108, $E109)=\"SL\",\nIF(OFFSET($G102, -$E108, $E109)+$E109>CC$5, IFERROR((OFFSET($G101, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))), 0), OFFSET($G101, -$E108, $E109)-SUM($G124:CB124)),\nIF(OFFSET($G103, -$E108, $E109)+$E109>CB$5, IFERROR(((OFFSET($G101, -$E108, $E109)-SUM($G124:CB124))*OFFSET($G104, -$E108, $E109)/(OFFSET($G102, -$E108, $E109))),0), OFFSET($G101, -$E108, $E109)-SUM($G124:CB124))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E110)","v":"Depreciation of asset adjustments - TAB 2014-15"},null,null,null,null,null,{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>L$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:K125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>K$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:K125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:K125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>M$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:L125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>L$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:L125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:L125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>N$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:M125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>M$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:M125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:M125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>O$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:N125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>N$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:N125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:N125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>P$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:O125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>O$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:O125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:O125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>Q$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:P125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>P$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:P125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:P125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>R$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:Q125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>Q$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:Q125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:Q125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>S$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:R125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>R$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:R125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:R125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>T$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:S125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>S$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:S125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:S125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>U$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:T125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>T$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:T125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:T125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>V$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:U125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>U$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:U125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:U125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>W$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:V125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>V$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:V125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:V125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>X$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:W125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>W$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:W125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:W125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>Y$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:X125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>X$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:X125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:X125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>Z$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:Y125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>Y$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:Y125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:Y125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>AA$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:Z125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>Z$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:Z125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:Z125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>AB$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:AA125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>AA$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:AA125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:AA125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>AC$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:AB125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>AB$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:AB125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:AB125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>AD$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:AC125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>AC$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:AC125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:AC125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>AE$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:AD125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>AD$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:AD125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:AD125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>AF$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:AE125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>AE$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:AE125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:AE125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>AG$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:AF125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>AF$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:AF125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:AF125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>AH$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:AG125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>AG$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:AG125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:AG125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>AI$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:AH125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>AH$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:AH125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:AH125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>AJ$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:AI125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>AI$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:AI125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:AI125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>AK$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:AJ125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>AJ$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:AJ125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:AJ125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>AL$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:AK125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>AK$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:AK125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:AK125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>AM$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:AL125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>AL$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:AL125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:AL125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>AN$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:AM125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>AM$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:AM125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:AM125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>AO$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:AN125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>AN$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:AN125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:AN125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>AP$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:AO125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>AO$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:AO125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:AO125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>AQ$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:AP125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>AP$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:AP125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:AP125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>AR$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:AQ125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>AQ$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:AQ125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:AQ125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>AS$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:AR125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>AR$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:AR125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:AR125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>AT$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:AS125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>AS$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:AS125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:AS125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>AU$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:AT125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>AT$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:AT125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:AT125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>AV$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:AU125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>AU$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:AU125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:AU125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>AW$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:AV125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>AV$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:AV125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:AV125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>AX$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:AW125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>AW$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:AW125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:AW125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>AY$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:AX125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>AX$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:AX125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:AX125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>AZ$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:AY125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>AY$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:AY125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:AY125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>BA$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:AZ125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>AZ$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:AZ125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:AZ125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>BB$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:BA125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>BA$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:BA125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:BA125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>BC$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:BB125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>BB$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:BB125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:BB125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>BD$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:BC125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>BC$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:BC125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:BC125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>BE$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:BD125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>BD$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:BD125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:BD125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>BF$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:BE125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>BE$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:BE125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:BE125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>BG$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:BF125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>BF$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:BF125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:BF125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>BH$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:BG125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>BG$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:BG125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:BG125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>BI$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:BH125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>BH$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:BH125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:BH125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>BJ$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:BI125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>BI$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:BI125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:BI125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>BK$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:BJ125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>BJ$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:BJ125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:BJ125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>BL$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:BK125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>BK$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:BK125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:BK125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>BM$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:BL125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>BL$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:BL125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:BL125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>BN$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:BM125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>BM$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:BM125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:BM125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>BO$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:BN125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>BN$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:BN125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:BN125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>BP$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:BO125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>BO$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:BO125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:BO125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>BQ$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:BP125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>BP$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:BP125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:BP125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>BR$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:BQ125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>BQ$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:BQ125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:BQ125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>BS$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:BR125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>BR$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:BR125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:BR125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>BT$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:BS125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>BS$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:BS125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:BS125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>BU$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:BT125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>BT$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:BT125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:BT125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>BV$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:BU125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>BU$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:BU125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:BU125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>BW$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:BV125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>BV$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:BV125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:BV125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>BX$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:BW125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>BW$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:BW125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:BW125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>BY$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:BX125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>BX$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:BX125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:BX125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>BZ$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:BY125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>BY$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:BY125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:BY125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>CA$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:BZ125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>BZ$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:BZ125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:BZ125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>CB$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:CA125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>CA$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:CA125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:CA125))))","v":0},{"$f":"IF(OFFSET($G103, -$E109, $E110)=\"n/a\", 0, IF(OFFSET($G106, -$E109, $E110)=\"SL\",\nIF(OFFSET($G103, -$E109, $E110)+$E110>CC$5, IFERROR((OFFSET($G102, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))), 0), OFFSET($G102, -$E109, $E110)-SUM($G125:CB125)),\nIF(OFFSET($G104, -$E109, $E110)+$E110>CB$5, IFERROR(((OFFSET($G102, -$E109, $E110)-SUM($G125:CB125))*OFFSET($G105, -$E109, $E110)/(OFFSET($G103, -$E109, $E110))),0), OFFSET($G102, -$E109, $E110)-SUM($G125:CB125))))","v":0}]
[]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E152)","v":"Depreciation of net capex 2012-13"},null,null,null,{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>J$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:I152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>I$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:I152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:I152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>K$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:J152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>J$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:J152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:J152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>L$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:K152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>K$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:K152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:K152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>M$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:L152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>L$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:L152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:L152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>N$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:M152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>M$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:M152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:M152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>O$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:N152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>N$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:N152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:N152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>P$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:O152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>O$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:O152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:O152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>Q$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:P152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>P$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:P152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:P152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>R$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:Q152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>Q$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:Q152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:Q152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>S$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:R152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>R$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:R152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:R152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>T$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:S152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>S$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:S152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:S152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>U$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:T152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>T$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:T152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:T152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>V$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:U152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>U$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:U152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:U152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>W$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:V152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>V$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:V152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:V152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>X$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:W152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>W$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:W152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:W152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>Y$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:X152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>X$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:X152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:X152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>Z$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:Y152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>Y$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:Y152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:Y152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>AA$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:Z152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>Z$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:Z152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:Z152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>AB$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AA152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>AA$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:AA152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AA152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>AC$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AB152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>AB$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:AB152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AB152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>AD$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AC152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>AC$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:AC152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AC152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>AE$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AD152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>AD$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:AD152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AD152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>AF$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AE152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>AE$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:AE152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AE152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>AG$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AF152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>AF$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:AF152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AF152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>AH$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AG152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>AG$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:AG152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AG152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>AI$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AH152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>AH$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:AH152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AH152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>AJ$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AI152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>AI$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:AI152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AI152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>AK$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AJ152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>AJ$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:AJ152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AJ152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>AL$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AK152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>AK$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:AK152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AK152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>AM$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AL152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>AL$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:AL152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AL152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>AN$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AM152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>AM$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:AM152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AM152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>AO$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AN152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>AN$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:AN152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AN152))))","v":9.3606018633479414E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>AP$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AO152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>AO$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:AO152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AO152))))","v":7.2076634347780222E-3},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>AQ$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AP152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>AP$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:AP152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AP152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>AR$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AQ152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>AQ$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:AQ152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AQ152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>AS$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AR152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>AR$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:AR152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AR152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>AT$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AS152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>AS$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:AS152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AS152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>AU$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AT152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>AT$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:AT152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AT152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>AV$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AU152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>AU$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:AU152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AU152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>AW$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AV152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>AV$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:AV152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AV152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>AX$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AW152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>AW$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:AW152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AW152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>AY$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AX152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>AX$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:AX152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AX152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>AZ$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AY152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>AY$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:AY152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AY152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>BA$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AZ152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>AZ$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:AZ152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:AZ152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>BB$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BA152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>BA$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:BA152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BA152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>BC$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BB152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>BB$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:BB152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BB152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>BD$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BC152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>BC$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:BC152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BC152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>BE$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BD152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>BD$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:BD152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BD152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>BF$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BE152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>BE$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:BE152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BE152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>BG$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BF152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>BF$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:BF152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BF152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>BH$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BG152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>BG$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:BG152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BG152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>BI$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BH152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>BH$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:BH152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BH152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>BJ$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BI152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>BI$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:BI152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BI152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>BK$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BJ152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>BJ$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:BJ152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BJ152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>BL$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BK152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>BK$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:BK152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BK152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>BM$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BL152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>BL$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:BL152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BL152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>BN$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BM152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>BM$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:BM152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BM152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>BO$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BN152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>BN$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:BN152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BN152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>BP$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BO152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>BO$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:BO152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BO152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>BQ$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BP152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>BP$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:BP152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BP152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>BR$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BQ152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>BQ$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:BQ152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BQ152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>BS$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BR152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>BR$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:BR152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BR152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>BT$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BS152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>BS$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:BS152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BS152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>BU$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BT152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>BT$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:BT152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BT152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>BV$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BU152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>BU$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:BU152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BU152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>BW$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BV152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>BV$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:BV152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BV152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>BX$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BW152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>BW$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:BW152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BW152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>BY$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BX152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>BX$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:BX152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BX152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>BZ$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BY152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>BY$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:BY152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BY152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>CA$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BZ152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>BZ$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:BZ152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:BZ152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>CB$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:CA152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>CA$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:CA152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:CA152))))","v":0},{"$f":"IF(OFFSET($G142, -$E152, $E152)=\"n/a\",0,IF(OFFSET($G149, -$E152, $E152)=\"SL\",\nIF(OFFSET($G142,-$E152,$E152)+$E152>CC$5,IFERROR((OFFSET($G141,-$E152,$E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:CB152)),\nIF(OFFSET($G143,-$E152,$E152)+$E152>CB$5,IFERROR(((OFFSET($G141,-$E152,$E152)-SUM($G152:CB152))*OFFSET($G148, -$E152, $E152)/(OFFSET($G142,-$E152,$E152))),0),OFFSET($G141,-$E152,$E152)-SUM($G152:CB152))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E162)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>T$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:S162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>S$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:S162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:S162))))","v":3.142544527578041E-4},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>U$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:T162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>T$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:T162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:T162))))","v":2.9507505374908852E-4},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>V$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:U162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>U$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:U162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:U162))))","v":2.7706620091118262E-4},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>W$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:V162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>V$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:V162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:V162))))","v":2.6015645413601129E-4},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>X$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:W162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>W$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:W162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:W162))))","v":2.4427873340753946E-4},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>Y$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:X162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>X$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:X162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:X162))))","v":2.2937005269911469E-4},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>Z$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:Y162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>Y$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:Y162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:Y162))))","v":2.1537127011143605E-4},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>AA$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:Z162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>Z$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:Z162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:Z162))))","v":2.0222685325995993E-4},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>AB$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AA162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>AA$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:AA162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AA162))))","v":1.8988465898104874E-4},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>AC$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AB162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>AB$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:AB162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AB162))))","v":1.7829572648296824E-4},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>AD$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AC162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>AC$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:AC162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AC162))))","v":1.6741408312117586E-4},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>AE$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AD162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>AD$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:AD162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AD162))))","v":1.5719656202742085E-4},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>AF$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AE162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>AE$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:AE162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AE162))))","v":1.476026308692017E-4},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>AG$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AF162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>AF$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:AF162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AF162))))","v":1.3859423106027879E-4},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>AH$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AG162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>AG$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:AG162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AG162))))","v":1.3013562678439972E-4},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>AI$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AH162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>AH$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:AH162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AH162))))","v":1.2219326323332255E-4},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>AJ$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AI162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>AI$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:AI162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AI162))))","v":1.1473563349677556E-4},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>AK$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AJ162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>AJ$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:AJ162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AJ162))))","v":1.0773315357631323E-4},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>AL$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AK162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>AK$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:AK162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AK162))))","v":1.0115804502725536E-4},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>AM$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AL162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>AL$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:AL162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AL162))))","v":9.4984224763156773E-5},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>AN$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AM162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>AM$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:AM162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AM162))))","v":8.9187201585667807E-5},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>AO$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AN162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>AN$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:AN162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AN162))))","v":8.3743979029325547E-5},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>AP$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AO162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>AO$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:AO162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AO162))))","v":7.8632964135866564E-5},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>AQ$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AP162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>AP$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:AP162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AP162))))","v":7.3833881796173741E-5},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>AR$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AQ162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>AQ$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:AQ162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AQ162))))","v":6.9327694320056929E-5},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>AS$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AR162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>AR$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:AR162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AR162))))","v":6.5096525914804735E-5},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>AT$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AS162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>AS$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:AS162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AS162))))","v":6.1123591772918582E-5},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>AU$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AT162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>AT$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:AT162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AT162))))","v":5.7393131487723674E-5},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>AV$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AU162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>AU$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:AU162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AU162))))","v":5.3890346532720705E-5},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>AW$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AV162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>AV$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:AV162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AV162))))","v":5.0601341556662055E-5},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>AX$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AW162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>AW$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:AW162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AW162))))","v":4.7513069261473642E-5},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>AY$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AX162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>AX$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:AX162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AX162))))","v":4.4613278644355908E-5},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>AZ$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AY162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>AY$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:AY162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AY162))))","v":4.1890466398743723E-5},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>BA$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AZ162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>AZ$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:AZ162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:AZ162))))","v":3.9333831281334903E-5},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>BB$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BA162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>BA$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:BA162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BA162))))","v":3.6933231264164659E-5},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>BC$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BB162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>BB$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:BB162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BB162))))","v":3.4679143301749988E-5},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>BD$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BC162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>BC$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:BC162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BC162))))","v":3.2562625553702999E-5},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>BE$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BD162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>BD$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:BD162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BD162))))","v":3.0575281912952107E-5},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>BF$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BE162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>BE$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:BE162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BE162))))","v":2.8709228698856784E-5},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>BG$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BF162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>BF$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:BF162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BF162))))","v":2.6957063383088901E-5},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>BH$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BG162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>BG$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:BG162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BG162))))","v":4.1473442014882279E-4},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>BI$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BH162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>BH$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:BH162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BH162))))","v":0},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>BJ$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BI162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>BI$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:BI162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BI162))))","v":0},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>BK$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BJ162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>BJ$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:BJ162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BJ162))))","v":0},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>BL$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BK162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>BK$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:BK162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BK162))))","v":0},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>BM$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BL162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>BL$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:BL162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BL162))))","v":0},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>BN$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BM162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>BM$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:BM162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BM162))))","v":0},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>BO$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BN162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>BN$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:BN162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BN162))))","v":0},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>BP$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BO162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>BO$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:BO162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BO162))))","v":0},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>BQ$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BP162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>BP$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:BP162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BP162))))","v":0},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>BR$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BQ162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>BQ$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:BQ162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BQ162))))","v":0},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>BS$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BR162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>BR$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:BR162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BR162))))","v":0},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>BT$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BS162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>BS$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:BS162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BS162))))","v":0},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>BU$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BT162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>BT$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:BT162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BT162))))","v":0},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>BV$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BU162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>BU$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:BU162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BU162))))","v":0},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>BW$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BV162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>BV$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:BV162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BV162))))","v":0},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>BX$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BW162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>BW$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:BW162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BW162))))","v":0},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>BY$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BX162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>BX$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:BX162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BX162))))","v":0},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>BZ$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BY162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>BY$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:BY162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BY162))))","v":0},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>CA$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BZ162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>BZ$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:BZ162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:BZ162))))","v":0},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>CB$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:CA162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>CA$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:CA162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:CA162))))","v":0},{"$f":"IF(OFFSET($G152, -$E162, $E162)=\"n/a\",0,IF(OFFSET($G159, -$E162, $E162)=\"SL\",\nIF(OFFSET($G152,-$E162,$E162)+$E162>CC$5,IFERROR((OFFSET($G151,-$E162,$E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:CB162)),\nIF(OFFSET($G153,-$E162,$E162)+$E162>CB$5,IFERROR(((OFFSET($G151,-$E162,$E162)-SUM($G162:CB162))*OFFSET($G158, -$E162, $E162)/(OFFSET($G152,-$E162,$E162))),0),OFFSET($G151,-$E162,$E162)-SUM($G162:CB162))))","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E183)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E183)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E183)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E183)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E183)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E183)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E183)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E183)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E183)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E183)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E183)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E183)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E183)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E183)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E183)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E183)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E183)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E183)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E183)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E183)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E183)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E183)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E183)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E183)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E183)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E183)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E183)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E183)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E183)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E183)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E183)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E183)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E183)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E183)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E183)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E183)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E183)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E183)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E183)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E183)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E183)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E183)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E183)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E183)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E183)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E183)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E183)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E183)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E183)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E183)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E183)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E183)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E183)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E183)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E183)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E183)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E183)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E183)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E183)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E183)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E183)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E183)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E183)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E183)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E183)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E183)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E183)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E183)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E183)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E183)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E183)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E183)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E183)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E183)","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E204)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>R$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:Q204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>Q$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:Q204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:Q204))))","v":0.14166369540928511},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>S$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:R204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>R$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:R204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:R204))))","v":0.13301855416179104},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>T$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:S204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>S$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:S204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:S204))))","v":0.12490098963021695},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>U$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:T204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>T$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:T204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:T204))))","v":0.11727880602004516},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>V$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:U204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>U$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:U204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:U204))))","v":0.11012177231108052},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>W$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:V204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>V$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:V204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:V204))))","v":0.1034015023555131},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>X$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:W204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>W$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:W204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:W204))))","v":9.7091342293093075E-2},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>Y$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:X204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>X$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:X204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:X204))))","v":9.1166264836885683E-2},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>Z$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:Y204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>Y$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:Y204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:Y204))))","v":8.5602770010322848E-2},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>AA$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:Z204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>Z$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:Z204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:Z204))))","v":8.0378791941856556E-2},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>AB$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AA204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>AA$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:AA204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AA204))))","v":1.2367491037206999},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>AC$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AB204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>AB$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:AB204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AB204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>AD$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AC204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>AC$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:AC204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AC204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>AE$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AD204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>AD$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:AD204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AD204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>AF$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AE204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>AE$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:AE204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AE204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>AG$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AF204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>AF$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:AF204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AF204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>AH$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AG204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>AG$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:AG204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AG204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>AI$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AH204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>AH$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:AH204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AH204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>AJ$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AI204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>AI$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:AI204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AI204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>AK$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AJ204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>AJ$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:AJ204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AJ204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>AL$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AK204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>AK$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:AK204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AK204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>AM$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AL204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>AL$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:AL204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AL204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>AN$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AM204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>AM$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:AM204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AM204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>AO$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AN204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>AN$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:AN204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AN204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>AP$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AO204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>AO$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:AO204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AO204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>AQ$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AP204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>AP$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:AP204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AP204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>AR$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AQ204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>AQ$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:AQ204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AQ204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>AS$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AR204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>AR$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:AR204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AR204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>AT$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AS204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>AS$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:AS204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AS204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>AU$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AT204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>AT$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:AT204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AT204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>AV$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AU204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>AU$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:AU204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AU204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>AW$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AV204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>AV$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:AV204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AV204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>AX$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AW204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>AW$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:AW204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AW204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>AY$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AX204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>AX$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:AX204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AX204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>AZ$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AY204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>AY$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:AY204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AY204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>BA$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AZ204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>AZ$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:AZ204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:AZ204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>BB$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BA204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>BA$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:BA204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BA204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>BC$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BB204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>BB$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:BB204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BB204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>BD$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BC204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>BC$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:BC204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BC204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>BE$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BD204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>BD$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:BD204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BD204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>BF$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BE204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>BE$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:BE204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BE204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>BG$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BF204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>BF$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:BF204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BF204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>BH$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BG204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>BG$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:BG204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BG204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>BI$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BH204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>BH$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:BH204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BH204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>BJ$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BI204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>BI$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:BI204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BI204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>BK$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BJ204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>BJ$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:BJ204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BJ204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>BL$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BK204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>BK$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:BK204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BK204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>BM$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BL204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>BL$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:BL204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BL204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>BN$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BM204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>BM$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:BM204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BM204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>BO$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BN204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>BN$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:BN204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BN204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>BP$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BO204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>BO$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:BO204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BO204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>BQ$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BP204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>BP$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:BP204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BP204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>BR$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BQ204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>BQ$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:BQ204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BQ204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>BS$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BR204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>BR$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:BR204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BR204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>BT$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BS204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>BS$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:BS204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BS204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>BU$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BT204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>BT$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:BT204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BT204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>BV$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BU204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>BU$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:BU204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BU204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>BW$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BV204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>BV$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:BV204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BV204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>BX$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BW204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>BW$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:BW204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BW204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>BY$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BX204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>BX$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:BX204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BX204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>BZ$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BY204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>BY$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:BY204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BY204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>CA$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BZ204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>BZ$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:BZ204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:BZ204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>CB$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:CA204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>CA$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:CA204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:CA204))))","v":0},{"$f":"IF(OFFSET($G194, -$E204, $E204)=\"n/a\",0,IF(OFFSET($G201, -$E204, $E204)=\"SL\",\nIF(OFFSET($G194,-$E204,$E204)+$E204>CC$5,IFERROR((OFFSET($G193,-$E204,$E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:CB204)),\nIF(OFFSET($G195,-$E204,$E204)+$E204>CB$5,IFERROR(((OFFSET($G193,-$E204,$E204)-SUM($G204:CB204))*OFFSET($G200, -$E204, $E204)/(OFFSET($G194,-$E204,$E204))),0),OFFSET($G193,-$E204,$E204)-SUM($G204:CB204))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E197)","v":"Depreciation of asset adjustments - TAB 2013-14"},null,null,null,null,{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>K$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:J212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>J$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:J212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:J212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>L$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:K212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>K$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:K212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:K212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>M$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:L212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>L$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:L212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:L212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>N$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:M212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>M$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:M212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:M212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>O$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:N212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>N$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:N212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:N212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>P$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:O212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>O$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:O212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:O212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>Q$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:P212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>P$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:P212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:P212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>R$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:Q212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>Q$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:Q212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:Q212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>S$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:R212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>R$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:R212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:R212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>T$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:S212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>S$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:S212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:S212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>U$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:T212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>T$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:T212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:T212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>V$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:U212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>U$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:U212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:U212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>W$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:V212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>V$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:V212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:V212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>X$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:W212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>W$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:W212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:W212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>Y$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:X212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>X$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:X212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:X212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>Z$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:Y212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>Y$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:Y212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:Y212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>AA$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:Z212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>Z$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:Z212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:Z212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>AB$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:AA212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>AA$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:AA212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:AA212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>AC$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:AB212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>AB$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:AB212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:AB212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>AD$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:AC212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>AC$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:AC212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:AC212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>AE$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:AD212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>AD$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:AD212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:AD212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>AF$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:AE212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>AE$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:AE212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:AE212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>AG$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:AF212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>AF$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:AF212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:AF212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>AH$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:AG212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>AG$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:AG212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:AG212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>AI$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:AH212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>AH$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:AH212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:AH212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>AJ$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:AI212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>AI$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:AI212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:AI212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>AK$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:AJ212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>AJ$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:AJ212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:AJ212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>AL$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:AK212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>AK$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:AK212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:AK212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>AM$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:AL212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>AL$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:AL212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:AL212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>AN$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:AM212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>AM$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:AM212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:AM212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>AO$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:AN212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>AN$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:AN212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:AN212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>AP$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:AO212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>AO$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:AO212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:AO212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>AQ$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:AP212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>AP$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:AP212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:AP212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>AR$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:AQ212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>AQ$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:AQ212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:AQ212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>AS$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:AR212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>AR$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:AR212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:AR212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>AT$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:AS212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>AS$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:AS212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:AS212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>AU$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:AT212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>AT$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:AT212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:AT212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>AV$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:AU212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>AU$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:AU212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:AU212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>AW$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:AV212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>AV$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:AV212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:AV212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>AX$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:AW212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>AW$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:AW212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:AW212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>AY$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:AX212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>AX$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:AX212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:AX212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>AZ$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:AY212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>AY$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:AY212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:AY212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>BA$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:AZ212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>AZ$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:AZ212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:AZ212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>BB$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:BA212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>BA$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:BA212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:BA212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>BC$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:BB212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>BB$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:BB212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:BB212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>BD$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:BC212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>BC$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:BC212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:BC212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>BE$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:BD212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>BD$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:BD212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:BD212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>BF$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:BE212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>BE$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:BE212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:BE212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>BG$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:BF212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>BF$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:BF212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:BF212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>BH$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:BG212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>BG$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:BG212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:BG212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>BI$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:BH212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>BH$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:BH212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:BH212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>BJ$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:BI212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>BI$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:BI212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:BI212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>BK$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:BJ212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>BJ$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:BJ212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:BJ212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>BL$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:BK212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>BK$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:BK212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:BK212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>BM$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:BL212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>BL$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:BL212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:BL212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>BN$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:BM212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>BM$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:BM212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:BM212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>BO$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:BN212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>BN$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:BN212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:BN212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>BP$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:BO212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>BO$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:BO212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:BO212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>BQ$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:BP212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>BP$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:BP212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:BP212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>BR$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:BQ212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>BQ$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:BQ212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:BQ212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>BS$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:BR212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>BR$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:BR212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:BR212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>BT$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:BS212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>BS$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:BS212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:BS212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>BU$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:BT212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>BT$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:BT212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:BT212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>BV$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:BU212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>BU$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:BU212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:BU212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>BW$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:BV212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>BV$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:BV212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:BV212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>BX$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:BW212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>BW$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:BW212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:BW212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>BY$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:BX212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>BX$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:BX212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:BX212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>BZ$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:BY212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>BY$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:BY212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:BY212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>CA$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:BZ212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>BZ$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:BZ212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:BZ212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>CB$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:CA212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>CA$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:CA212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:CA212))))","v":0},{"$f":"IF(OFFSET($G190, -$E196, $E197)=\"n/a\", 0, IF(OFFSET($G193, -$E196, $E197)=\"SL\",\nIF(OFFSET($G190, -$E196, $E197)+$E197>CC$5, IFERROR((OFFSET($G189, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))), 0), OFFSET($G189, -$E196, $E197)-SUM($G212:CB212)),\nIF(OFFSET($G191, -$E196, $E197)+$E197>CB$5, IFERROR(((OFFSET($G189, -$E196, $E197)-SUM($G212:CB212))*OFFSET($G192, -$E196, $E197)/(OFFSET($G190, -$E196, $E197))),0), OFFSET($G189, -$E196, $E197)-SUM($G212:CB212))))","v":0}]
[null,null,null,null,{"$f":"E238+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E239)","v":"Depreciation of net capex 2011-12"},null,null,{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>I$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:H239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>H$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:H239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:H239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>J$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:I239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>I$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:I239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:I239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>K$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:J239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>J$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:J239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:J239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>L$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:K239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>K$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:K239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:K239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>M$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:L239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>L$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:L239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:L239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>N$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:M239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>M$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:M239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:M239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>O$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:N239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>N$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:N239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:N239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>P$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:O239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>O$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:O239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:O239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>Q$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:P239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>P$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:P239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:P239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>R$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:Q239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>Q$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:Q239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:Q239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>S$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:R239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>R$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:R239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:R239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>T$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:S239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>S$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:S239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:S239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>U$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:T239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>T$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:T239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:T239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>V$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:U239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>U$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:U239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:U239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>W$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:V239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>V$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:V239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:V239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>X$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:W239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>W$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:W239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:W239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>Y$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:X239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>X$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:X239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:X239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>Z$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:Y239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>Y$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:Y239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:Y239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>AA$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:Z239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>Z$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:Z239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:Z239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>AB$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AA239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>AA$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:AA239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AA239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>AC$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AB239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>AB$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:AB239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AB239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>AD$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AC239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>AC$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:AC239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AC239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>AE$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AD239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>AD$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:AD239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AD239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>AF$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AE239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>AE$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:AE239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AE239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>AG$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AF239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>AF$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:AF239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AF239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>AH$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AG239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>AG$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:AG239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AG239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>AI$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AH239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>AH$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:AH239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AH239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>AJ$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AI239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>AI$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:AI239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AI239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>AK$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AJ239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>AJ$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:AJ239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AJ239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>AL$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AK239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>AK$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:AK239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AK239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>AM$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AL239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>AL$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:AL239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AL239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>AN$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AM239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>AM$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:AM239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AM239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>AO$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AN239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>AN$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:AN239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AN239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>AP$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AO239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>AO$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:AO239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AO239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>AQ$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AP239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>AP$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:AP239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AP239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>AR$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AQ239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>AQ$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:AQ239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AQ239))))","v":6.247768682331524E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>AS$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AR239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>AR$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:AR239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AR239))))","v":1.7246324481604791E-2},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>AT$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AS239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>AS$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:AS239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AS239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>AU$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AT239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>AT$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:AT239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AT239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>AV$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AU239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>AU$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:AU239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AU239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>AW$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AV239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>AV$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:AV239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AV239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>AX$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AW239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>AW$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:AW239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AW239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>AY$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AX239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>AX$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:AX239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AX239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>AZ$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AY239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>AY$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:AY239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AY239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>BA$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AZ239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>AZ$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:AZ239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:AZ239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>BB$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BA239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>BA$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:BA239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BA239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>BC$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BB239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>BB$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:BB239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BB239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>BD$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BC239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>BC$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:BC239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BC239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>BE$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BD239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>BD$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:BD239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BD239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>BF$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BE239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>BE$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:BE239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BE239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>BG$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BF239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>BF$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:BF239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BF239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>BH$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BG239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>BG$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:BG239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BG239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>BI$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BH239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>BH$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:BH239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BH239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>BJ$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BI239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>BI$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:BI239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BI239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>BK$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BJ239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>BJ$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:BJ239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BJ239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>BL$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BK239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>BK$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:BK239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BK239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>BM$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BL239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>BL$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:BL239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BL239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>BN$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BM239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>BM$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:BM239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BM239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>BO$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BN239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>BN$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:BN239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BN239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>BP$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BO239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>BO$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:BO239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BO239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>BQ$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BP239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>BP$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:BP239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BP239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>BR$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BQ239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>BQ$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:BQ239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BQ239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>BS$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BR239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>BR$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:BR239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BR239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>BT$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BS239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>BS$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:BS239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BS239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>BU$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BT239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>BT$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:BT239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BT239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>BV$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BU239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>BU$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:BU239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BU239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>BW$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BV239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>BV$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:BV239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BV239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>BX$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BW239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>BW$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:BW239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BW239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>BY$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BX239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>BX$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:BX239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BX239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>BZ$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BY239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>BY$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:BY239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BY239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>CA$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BZ239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>BZ$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:BZ239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:BZ239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>CB$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:CA239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>CA$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:CA239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:CA239))))","v":0},{"$f":"IF(OFFSET($G229, -$E239, $E239)=\"n/a\",0,IF(OFFSET($G236, -$E239, $E239)=\"SL\",\nIF(OFFSET($G229,-$E239,$E239)+$E239>CC$5,IFERROR((OFFSET($G228,-$E239,$E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:CB239)),\nIF(OFFSET($G230,-$E239,$E239)+$E239>CB$5,IFERROR(((OFFSET($G228,-$E239,$E239)-SUM($G239:CB239))*OFFSET($G235, -$E239, $E239)/(OFFSET($G229,-$E239,$E239))),0),OFFSET($G228,-$E239,$E239)-SUM($G239:CB239))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E246)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>P$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:O246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>O$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:O246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:O246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>Q$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:P246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>P$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:P246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:P246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>R$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:Q246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>Q$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:Q246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:Q246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>S$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:R246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>R$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:R246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:R246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>T$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:S246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>S$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:S246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:S246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>U$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:T246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>T$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:T246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:T246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>V$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:U246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>U$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:U246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:U246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>W$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:V246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>V$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:V246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:V246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>X$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:W246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>W$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:W246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:W246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>Y$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:X246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>X$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:X246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:X246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>Z$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:Y246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>Y$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:Y246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:Y246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>AA$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:Z246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>Z$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:Z246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:Z246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>AB$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AA246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>AA$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:AA246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AA246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>AC$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AB246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>AB$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:AB246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AB246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>AD$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AC246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>AC$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:AC246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AC246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>AE$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AD246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>AD$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:AD246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AD246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>AF$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AE246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>AE$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:AE246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AE246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>AG$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AF246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>AF$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:AF246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AF246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>AH$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AG246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>AG$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:AG246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AG246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>AI$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AH246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>AH$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:AH246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AH246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>AJ$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AI246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>AI$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:AI246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AI246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>AK$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AJ246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>AJ$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:AJ246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AJ246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>AL$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AK246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>AK$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:AK246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AK246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>AM$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AL246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>AL$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:AL246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AL246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>AN$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AM246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>AM$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:AM246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AM246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>AO$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AN246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>AN$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:AN246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AN246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>AP$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AO246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>AO$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:AO246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AO246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>AQ$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AP246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>AP$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:AP246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AP246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>AR$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AQ246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>AQ$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:AQ246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AQ246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>AS$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AR246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>AR$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:AR246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AR246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>AT$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AS246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>AS$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:AS246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AS246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>AU$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AT246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>AT$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:AT246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AT246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>AV$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AU246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>AU$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:AU246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AU246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>AW$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AV246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>AV$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:AV246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AV246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>AX$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AW246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>AW$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:AW246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AW246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>AY$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AX246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>AX$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:AX246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AX246))))","v":2.014235243140101E-3},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>AZ$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AY246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>AY$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:AY246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AY246))))","v":5.5600897459151533E-4},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>BA$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AZ246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>AZ$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:AZ246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:AZ246))))","v":0},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>BB$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BA246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>BA$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:BA246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BA246))))","v":0},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>BC$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BB246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>BB$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:BB246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BB246))))","v":0},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>BD$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BC246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>BC$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:BC246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BC246))))","v":0},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>BE$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BD246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>BD$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:BD246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BD246))))","v":0},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>BF$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BE246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>BE$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:BE246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BE246))))","v":0},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>BG$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BF246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>BF$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:BF246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BF246))))","v":0},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>BH$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BG246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>BG$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:BG246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BG246))))","v":0},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>BI$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BH246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>BH$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:BH246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BH246))))","v":0},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>BJ$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BI246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>BI$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:BI246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BI246))))","v":0},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>BK$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BJ246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>BJ$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:BJ246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BJ246))))","v":0},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>BL$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BK246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>BK$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:BK246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BK246))))","v":0},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>BM$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BL246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>BL$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:BL246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BL246))))","v":0},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>BN$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BM246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>BM$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:BM246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BM246))))","v":0},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>BO$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BN246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>BN$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:BN246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BN246))))","v":0},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>BP$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BO246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>BO$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:BO246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BO246))))","v":0},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>BQ$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BP246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>BP$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:BP246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BP246))))","v":0},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>BR$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BQ246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>BQ$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:BQ246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BQ246))))","v":0},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>BS$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BR246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>BR$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:BR246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BR246))))","v":0},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>BT$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BS246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>BS$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:BS246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BS246))))","v":0},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>BU$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BT246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>BT$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:BT246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BT246))))","v":0},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>BV$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BU246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>BU$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:BU246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BU246))))","v":0},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>BW$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BV246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>BV$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:BV246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BV246))))","v":0},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>BX$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BW246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>BW$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:BW246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BW246))))","v":0},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>BY$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BX246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>BX$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:BX246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BX246))))","v":0},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>BZ$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BY246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>BY$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:BY246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BY246))))","v":0},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>CA$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BZ246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>BZ$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:BZ246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:BZ246))))","v":0},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>CB$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:CA246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>CA$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:CA246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:CA246))))","v":0},{"$f":"IF(OFFSET($G236, -$E246, $E246)=\"n/a\",0,IF(OFFSET($G243, -$E246, $E246)=\"SL\",\nIF(OFFSET($G236,-$E246,$E246)+$E246>CC$5,IFERROR((OFFSET($G235,-$E246,$E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:CB246)),\nIF(OFFSET($G237,-$E246,$E246)+$E246>CB$5,IFERROR(((OFFSET($G235,-$E246,$E246)-SUM($G246:CB246))*OFFSET($G242, -$E246, $E246)/(OFFSET($G236,-$E246,$E246))),0),OFFSET($G235,-$E246,$E246)-SUM($G246:CB246))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E243)","v":"Depreciation of asset adjustments - TAB 2015-16"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>M$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:L258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>L$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:L258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:L258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>N$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:M258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>M$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:M258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:M258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>O$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:N258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>N$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:N258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:N258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>P$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:O258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>O$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:O258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:O258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>Q$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:P258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>P$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:P258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:P258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>R$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:Q258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>Q$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:Q258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:Q258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>S$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:R258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>R$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:R258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:R258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>T$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:S258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>S$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:S258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:S258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>U$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:T258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>T$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:T258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:T258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>V$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:U258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>U$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:U258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:U258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>W$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:V258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>V$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:V258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:V258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>X$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:W258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>W$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:W258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:W258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>Y$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:X258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>X$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:X258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:X258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>Z$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:Y258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>Y$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:Y258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:Y258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AA$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:Z258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>Z$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:Z258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:Z258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AB$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:AA258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AA$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:AA258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:AA258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AC$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:AB258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AB$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:AB258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:AB258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AD$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:AC258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AC$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:AC258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:AC258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AE$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:AD258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AD$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:AD258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:AD258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AF$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:AE258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AE$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:AE258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:AE258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AG$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:AF258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AF$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:AF258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:AF258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AH$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:AG258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AG$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:AG258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:AG258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AI$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:AH258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AH$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:AH258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:AH258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AJ$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:AI258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AI$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:AI258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:AI258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AK$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:AJ258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AJ$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:AJ258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:AJ258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AL$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:AK258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AK$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:AK258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:AK258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AM$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:AL258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AL$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:AL258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:AL258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AN$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:AM258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AM$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:AM258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:AM258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AO$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:AN258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AN$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:AN258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:AN258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AP$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:AO258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AO$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:AO258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:AO258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AQ$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:AP258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AP$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:AP258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:AP258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AR$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:AQ258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AQ$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:AQ258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:AQ258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AS$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:AR258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AR$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:AR258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:AR258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AT$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:AS258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AS$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:AS258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:AS258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AU$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:AT258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AT$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:AT258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:AT258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AV$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:AU258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AU$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:AU258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:AU258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AW$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:AV258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AV$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:AV258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:AV258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AX$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:AW258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AW$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:AW258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:AW258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AY$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:AX258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AX$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:AX258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:AX258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AZ$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:AY258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AY$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:AY258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:AY258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BA$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:AZ258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AZ$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:AZ258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:AZ258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BB$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:BA258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BA$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:BA258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:BA258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BC$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:BB258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BB$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:BB258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:BB258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BD$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:BC258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BC$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:BC258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:BC258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BE$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:BD258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BD$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:BD258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:BD258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BF$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:BE258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BE$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:BE258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:BE258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BG$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:BF258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BF$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:BF258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:BF258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BH$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:BG258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BG$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:BG258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:BG258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BI$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:BH258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BH$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:BH258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:BH258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BJ$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:BI258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BI$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:BI258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:BI258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BK$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:BJ258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BJ$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:BJ258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:BJ258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BL$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:BK258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BK$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:BK258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:BK258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BM$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:BL258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BL$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:BL258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:BL258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BN$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:BM258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BM$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:BM258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:BM258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BO$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:BN258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BN$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:BN258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:BN258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BP$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:BO258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BO$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:BO258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:BO258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BQ$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:BP258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BP$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:BP258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:BP258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BR$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:BQ258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BQ$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:BQ258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:BQ258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BS$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:BR258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BR$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:BR258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:BR258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BT$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:BS258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BS$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:BS258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:BS258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BU$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:BT258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BT$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:BT258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:BT258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BV$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:BU258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BU$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:BU258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:BU258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BW$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:BV258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BV$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:BV258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:BV258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BX$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:BW258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BW$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:BW258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:BW258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BY$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:BX258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BX$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:BX258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:BX258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BZ$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:BY258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BY$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:BY258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:BY258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>CA$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:BZ258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BZ$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:BZ258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:BZ258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>CB$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:CA258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>CA$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:CA258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:CA258))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>CC$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G258:CB258)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>CB$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G258:CB258))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G258:CB258))))","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E271)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E271)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E271)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E271)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E271)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E271)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E271)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E271)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E271)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E271)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E271)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E271)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E271)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E271)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E271)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E271)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E271)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E271)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E271)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E271)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E271)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E271)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E271)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E271)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E271)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E271)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E271)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E271)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E271)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E271)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E271)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E271)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E271)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E271)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E271)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E271)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E271)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E271)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E271)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E271)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E271)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E271)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E271)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E271)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E271)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E271)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E271)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E271)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E271)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E271)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E271)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E271)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E271)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E271)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E271)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E271)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E271)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E271)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E271)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E271)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E271)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E271)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E271)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E271)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E271)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E271)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E271)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E271)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E271)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E271)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E271)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E271)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E271)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E271)","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E295)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>U$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:T310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>T$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:T310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:T310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>V$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:U310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>U$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:U310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:U310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>W$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:V310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>V$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:V310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:V310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>X$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:W310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>W$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:W310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:W310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>Y$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:X310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>X$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:X310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:X310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>Z$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:Y310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>Y$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:Y310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:Y310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>AA$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:Z310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>Z$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:Z310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:Z310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>AB$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:AA310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>AA$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:AA310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:AA310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>AC$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:AB310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>AB$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:AB310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:AB310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>AD$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:AC310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>AC$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:AC310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:AC310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>AE$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:AD310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>AD$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:AD310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:AD310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>AF$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:AE310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>AE$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:AE310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:AE310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>AG$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:AF310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>AF$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:AF310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:AF310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>AH$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:AG310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>AG$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:AG310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:AG310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>AI$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:AH310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>AH$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:AH310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:AH310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>AJ$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:AI310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>AI$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:AI310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:AI310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>AK$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:AJ310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>AJ$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:AJ310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:AJ310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>AL$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:AK310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>AK$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:AK310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:AK310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>AM$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:AL310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>AL$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:AL310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:AL310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>AN$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:AM310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>AM$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:AM310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:AM310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>AO$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:AN310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>AN$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:AN310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:AN310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>AP$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:AO310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>AO$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:AO310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:AO310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>AQ$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:AP310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>AP$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:AP310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:AP310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>AR$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:AQ310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>AQ$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:AQ310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:AQ310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>AS$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:AR310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>AR$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:AR310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:AR310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>AT$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:AS310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>AS$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:AS310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:AS310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>AU$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:AT310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>AT$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:AT310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:AT310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>AV$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:AU310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>AU$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:AU310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:AU310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>AW$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:AV310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>AV$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:AV310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:AV310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>AX$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:AW310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>AW$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:AW310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:AW310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>AY$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:AX310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>AX$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:AX310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:AX310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>AZ$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:AY310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>AY$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:AY310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:AY310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>BA$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:AZ310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>AZ$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:AZ310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:AZ310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>BB$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:BA310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>BA$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:BA310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:BA310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>BC$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:BB310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>BB$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:BB310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:BB310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>BD$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:BC310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>BC$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:BC310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:BC310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>BE$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:BD310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>BD$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:BD310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:BD310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>BF$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:BE310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>BE$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:BE310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:BE310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>BG$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:BF310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>BF$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:BF310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:BF310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>BH$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:BG310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>BG$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:BG310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:BG310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>BI$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:BH310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>BH$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:BH310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:BH310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>BJ$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:BI310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>BI$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:BI310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:BI310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>BK$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:BJ310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>BJ$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:BJ310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:BJ310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>BL$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:BK310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>BK$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:BK310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:BK310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>BM$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:BL310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>BL$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:BL310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:BL310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>BN$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:BM310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>BM$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:BM310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:BM310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>BO$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:BN310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>BN$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:BN310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:BN310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>BP$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:BO310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>BO$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:BO310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:BO310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>BQ$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:BP310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>BP$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:BP310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:BP310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>BR$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:BQ310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>BQ$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:BQ310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:BQ310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>BS$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:BR310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>BR$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:BR310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:BR310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>BT$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:BS310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>BS$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:BS310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:BS310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>BU$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:BT310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>BT$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:BT310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:BT310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>BV$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:BU310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>BU$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:BU310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:BU310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>BW$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:BV310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>BV$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:BV310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:BV310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>BX$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:BW310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>BW$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:BW310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:BW310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>BY$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:BX310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>BX$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:BX310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:BX310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>BZ$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:BY310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>BY$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:BY310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:BY310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>CA$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:BZ310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>BZ$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:BZ310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:BZ310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>CB$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:CA310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>CA$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:CA310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:CA310))))","v":0},{"$f":"IF(OFFSET($G288, -$E294, $E295)=\"n/a\", 0, IF(OFFSET($G291, -$E294, $E295)=\"SL\",\nIF(OFFSET($G288, -$E294, $E295)+$E295>CC$5, IFERROR((OFFSET($G287, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))), 0), OFFSET($G287, -$E294, $E295)-SUM($G310:CB310)),\nIF(OFFSET($G289, -$E294, $E295)+$E295>CB$5, IFERROR(((OFFSET($G287, -$E294, $E295)-SUM($G310:CB310))*OFFSET($G290, -$E294, $E295)/(OFFSET($G288, -$E294, $E295))),0), OFFSET($G287, -$E294, $E295)-SUM($G310:CB310))))","v":0}]
[null,null,null,null,{"$f":"E326+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E327)","v":"Depreciation of net capex 2011-12"},null,null,{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>I$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:H327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>H$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:H327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:H327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>J$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:I327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>I$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:I327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:I327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>K$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:J327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>J$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:J327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:J327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>L$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:K327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>K$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:K327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:K327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>M$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:L327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>L$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:L327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:L327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>N$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:M327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>M$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:M327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:M327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>O$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:N327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>N$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:N327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:N327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>P$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:O327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>O$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:O327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:O327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>Q$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:P327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>P$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:P327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:P327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>R$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:Q327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>Q$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:Q327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:Q327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>S$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:R327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>R$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:R327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:R327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>T$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:S327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>S$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:S327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:S327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>U$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:T327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>T$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:T327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:T327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>V$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:U327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>U$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:U327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:U327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>W$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:V327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>V$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:V327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:V327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>X$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:W327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>W$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:W327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:W327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>Y$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:X327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>X$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:X327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:X327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>Z$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:Y327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>Y$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:Y327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:Y327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>AA$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:Z327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>Z$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:Z327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:Z327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>AB$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AA327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>AA$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:AA327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AA327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>AC$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AB327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>AB$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:AB327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AB327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>AD$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AC327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>AC$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:AC327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AC327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>AE$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AD327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>AD$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:AD327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AD327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>AF$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AE327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>AE$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:AE327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AE327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>AG$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AF327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>AF$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:AF327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AF327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>AH$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AG327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>AG$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:AG327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AG327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>AI$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AH327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>AH$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:AH327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AH327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>AJ$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AI327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>AI$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:AI327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AI327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>AK$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AJ327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>AJ$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:AJ327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AJ327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>AL$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AK327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>AK$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:AK327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AK327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>AM$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AL327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>AL$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:AL327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AL327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>AN$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AM327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>AM$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:AM327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AM327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>AO$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AN327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>AN$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:AN327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AN327))))","v":0.59724976645233407},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>AP$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AO327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>AO$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:AO327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AO327))))","v":0.23638641187888609},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>AQ$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AP327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>AP$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:AP327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AP327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>AR$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AQ327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>AQ$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:AQ327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AQ327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>AS$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AR327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>AR$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:AR327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AR327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>AT$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AS327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>AS$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:AS327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AS327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>AU$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AT327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>AT$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:AT327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AT327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>AV$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AU327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>AU$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:AU327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AU327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>AW$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AV327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>AV$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:AV327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AV327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>AX$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AW327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>AW$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:AW327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AW327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>AY$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AX327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>AX$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:AX327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AX327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>AZ$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AY327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>AY$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:AY327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AY327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>BA$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AZ327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>AZ$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:AZ327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:AZ327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>BB$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BA327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>BA$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:BA327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BA327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>BC$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BB327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>BB$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:BB327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BB327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>BD$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BC327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>BC$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:BC327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BC327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>BE$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BD327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>BD$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:BD327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BD327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>BF$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BE327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>BE$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:BE327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BE327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>BG$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BF327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>BF$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:BF327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BF327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>BH$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BG327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>BG$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:BG327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BG327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>BI$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BH327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>BH$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:BH327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BH327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>BJ$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BI327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>BI$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:BI327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BI327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>BK$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BJ327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>BJ$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:BJ327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BJ327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>BL$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BK327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>BK$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:BK327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BK327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>BM$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BL327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>BL$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:BL327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BL327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>BN$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BM327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>BM$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:BM327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BM327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>BO$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BN327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>BN$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:BN327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BN327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>BP$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BO327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>BO$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:BO327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BO327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>BQ$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BP327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>BP$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:BP327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BP327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>BR$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BQ327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>BQ$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:BQ327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BQ327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>BS$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BR327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>BR$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:BR327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BR327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>BT$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BS327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>BS$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:BS327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BS327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>BU$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BT327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>BT$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:BT327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BT327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>BV$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BU327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>BU$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:BU327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BU327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>BW$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BV327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>BV$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:BV327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BV327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>BX$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BW327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>BW$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:BW327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BW327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>BY$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BX327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>BX$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:BX327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BX327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>BZ$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BY327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>BY$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:BY327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BY327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>CA$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BZ327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>BZ$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:BZ327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:BZ327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>CB$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:CA327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>CA$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:CA327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:CA327))))","v":0},{"$f":"IF(OFFSET($G317, -$E327, $E327)=\"n/a\",0,IF(OFFSET($G324, -$E327, $E327)=\"SL\",\nIF(OFFSET($G317,-$E327,$E327)+$E327>CC$5,IFERROR((OFFSET($G316,-$E327,$E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:CB327)),\nIF(OFFSET($G318,-$E327,$E327)+$E327>CB$5,IFERROR(((OFFSET($G316,-$E327,$E327)-SUM($G327:CB327))*OFFSET($G323, -$E327, $E327)/(OFFSET($G317,-$E327,$E327))),0),OFFSET($G316,-$E327,$E327)-SUM($G327:CB327))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E331)","v":"Depreciation of asset adjustments - TAB 2015-16"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>M$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:L346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>L$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:L346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:L346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>N$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:M346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>M$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:M346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:M346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>O$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:N346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>N$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:N346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:N346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>P$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:O346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>O$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:O346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:O346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>Q$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:P346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>P$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:P346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:P346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>R$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:Q346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>Q$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:Q346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:Q346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>S$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:R346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>R$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:R346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:R346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>T$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:S346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>S$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:S346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:S346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>U$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:T346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>T$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:T346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:T346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>V$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:U346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>U$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:U346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:U346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>W$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:V346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>V$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:V346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:V346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>X$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:W346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>W$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:W346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:W346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>Y$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:X346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>X$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:X346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:X346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>Z$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:Y346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>Y$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:Y346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:Y346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AA$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:Z346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>Z$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:Z346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:Z346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AB$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:AA346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AA$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:AA346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:AA346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AC$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:AB346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AB$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:AB346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:AB346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AD$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:AC346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AC$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:AC346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:AC346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AE$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:AD346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AD$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:AD346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:AD346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AF$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:AE346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AE$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:AE346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:AE346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AG$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:AF346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AF$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:AF346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:AF346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AH$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:AG346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AG$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:AG346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:AG346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AI$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:AH346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AH$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:AH346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:AH346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AJ$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:AI346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AI$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:AI346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:AI346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AK$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:AJ346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AJ$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:AJ346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:AJ346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AL$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:AK346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AK$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:AK346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:AK346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AM$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:AL346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AL$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:AL346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:AL346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AN$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:AM346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AM$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:AM346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:AM346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AO$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:AN346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AN$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:AN346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:AN346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AP$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:AO346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AO$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:AO346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:AO346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AQ$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:AP346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AP$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:AP346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:AP346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AR$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:AQ346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AQ$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:AQ346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:AQ346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AS$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:AR346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AR$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:AR346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:AR346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AT$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:AS346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AS$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:AS346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:AS346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AU$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:AT346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AT$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:AT346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:AT346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AV$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:AU346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AU$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:AU346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:AU346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AW$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:AV346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AV$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:AV346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:AV346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AX$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:AW346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AW$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:AW346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:AW346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AY$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:AX346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AX$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:AX346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:AX346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>AZ$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:AY346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AY$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:AY346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:AY346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BA$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:AZ346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>AZ$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:AZ346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:AZ346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BB$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:BA346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BA$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:BA346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:BA346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BC$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:BB346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BB$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:BB346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:BB346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BD$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:BC346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BC$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:BC346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:BC346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BE$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:BD346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BD$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:BD346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:BD346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BF$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:BE346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BE$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:BE346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:BE346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BG$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:BF346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BF$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:BF346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:BF346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BH$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:BG346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BG$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:BG346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:BG346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BI$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:BH346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BH$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:BH346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:BH346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BJ$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:BI346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BI$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:BI346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:BI346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BK$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:BJ346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BJ$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:BJ346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:BJ346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BL$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:BK346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BK$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:BK346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:BK346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BM$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:BL346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BL$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:BL346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:BL346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BN$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:BM346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BM$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:BM346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:BM346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BO$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:BN346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BN$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:BN346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:BN346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BP$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:BO346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BO$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:BO346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:BO346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BQ$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:BP346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BP$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:BP346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:BP346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BR$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:BQ346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BQ$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:BQ346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:BQ346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BS$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:BR346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BR$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:BR346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:BR346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BT$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:BS346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BS$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:BS346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:BS346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BU$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:BT346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BT$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:BT346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:BT346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BV$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:BU346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BU$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:BU346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:BU346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BW$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:BV346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BV$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:BV346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:BV346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BX$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:BW346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BW$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:BW346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:BW346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BY$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:BX346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BX$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:BX346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:BX346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>BZ$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:BY346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BY$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:BY346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:BY346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>CA$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:BZ346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>BZ$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:BZ346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:BZ346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>CB$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:CA346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>CA$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:CA346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:CA346))))","v":0},{"$f":"IF(OFFSET($G324, -$E330, $E331)=\"n/a\", 0, IF(OFFSET($G327, -$E330, $E331)=\"SL\",\nIF(OFFSET($G324, -$E330, $E331)+$E331>CC$5, IFERROR((OFFSET($G323, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))), 0), OFFSET($G323, -$E330, $E331)-SUM($G346:CB346)),\nIF(OFFSET($G325, -$E330, $E331)+$E331>CB$5, IFERROR(((OFFSET($G323, -$E330, $E331)-SUM($G346:CB346))*OFFSET($G326, -$E330, $E331)/(OFFSET($G324, -$E330, $E331))),0), OFFSET($G323, -$E330, $E331)-SUM($G346:CB346))))","v":0}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E359)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E359)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E359)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E359)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E359)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E359)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E359)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E359)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E359)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E359)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E359)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E359)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E359)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E359)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E359)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E359)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E359)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E359)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E359)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E359)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E359)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E359)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E359)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E359)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E359)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E359)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E359)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E359)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E359)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E359)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E359)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E359)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E359)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E359)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E359)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E359)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E359)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E359)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E359)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E359)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E359)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E359)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E359)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E359)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E359)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E359)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E359)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E359)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E359)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E359)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E359)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E359)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E359)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E359)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E359)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E359)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E359)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E359)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E359)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E359)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E359)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E359)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E359)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E359)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E359)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E359)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E359)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E359)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E359)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E359)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E359)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E359)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E359)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E359)","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E380)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>R$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:Q380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>Q$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:Q380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:Q380))))","v":4.0046386456378522E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>S$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:R380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>R$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:R380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:R380))))","v":3.828434545229787E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>T$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:S380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>S$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:S380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:S380))))","v":3.6599834252396768E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>U$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:T380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>T$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:T380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:T380))))","v":3.4989441545291308E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>V$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:U380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>U$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:U380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:U380))))","v":3.3449906117298485E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>W$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:V380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>V$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:V380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:V380))))","v":3.1978110248137355E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>X$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:W380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>W$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:W380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:W380))))","v":3.057107339721931E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>Y$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:X380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>X$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:X380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:X380))))","v":2.922594616774166E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>Z$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:Y380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>Y$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:Y380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:Y380))))","v":2.7940004536361029E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>AA$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:Z380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>Z$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:Z380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:Z380))))","v":2.6710644336761142E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>AB$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AA380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>AA$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:AA380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AA380))))","v":2.5535375985943652E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>AC$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AB380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>AB$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:AB380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AB380))))","v":2.4411819442562134E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>AD$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AC380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>AC$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:AC380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AC380))))","v":2.3337699387089399E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>AE$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AD380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>AD$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:AD380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AD380))))","v":2.231084061405747E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>AF$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AE380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>AE$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:AE380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AE380))))","v":2.1329163627038936E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>AG$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AF380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>AF$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:AF380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AF380))))","v":2.0390680427449223E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>AH$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AG380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>AG$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:AG380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AG380))))","v":1.9493490488641456E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>AI$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AH380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>AH$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:AH380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AH380))))","v":1.8635776907141233E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>AJ$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AI380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>AI$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:AI380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AI380))))","v":1.7815802723227022E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>AK$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AJ380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>AJ$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:AJ380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AJ380))))","v":1.7031907403405031E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>AL$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AK380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>AK$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:AK380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AK380))))","v":1.6282503477655211E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>AM$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AL380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>AL$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:AL380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AL380))))","v":1.5566073324638382E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>AN$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AM380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>AM$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:AM380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AM380))))","v":1.4881166098354295E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>AO$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AN380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>AN$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:AN380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AN380))))","v":1.4226394790026704E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>AP$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AO380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>AO$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:AO380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AO380))))","v":1.3600433419265527E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>AQ$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AP380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>AP$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:AP380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AP380))))","v":1.3002014348817844E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>AR$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AQ380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>AQ$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:AQ380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AQ380))))","v":1.2429925717469857E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>AS$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AR380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>AR$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:AR380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AR380))))","v":1.1883008985901186E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>AT$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AS380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>AS$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:AS380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AS380))))","v":1.1360156590521532E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>AU$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AT380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>AT$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:AT380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AT380))))","v":1.0860309700538582E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>AV$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AU380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>AU$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:AU380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AU380))))","v":1.0382456073714888E-2},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>AW$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AV380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>AV$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:AV380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AV380))))","v":9.9256280064714316E-3},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>AX$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AW380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>AW$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:AW380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AW380))))","v":9.4889003741866883E-3},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>AY$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AX380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>AX$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:AX380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AX380))))","v":9.071388757722473E-3},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>AZ$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AY380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>AY$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:AY380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AY380))))","v":8.6722476523826836E-3},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>BA$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AZ380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>AZ$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:AZ380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:AZ380))))","v":8.2906687556778425E-3},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>BB$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BA380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>BA$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:BA380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BA380))))","v":7.9258793304280168E-3},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>BC$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BB380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>BB$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:BB380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BB380))))","v":7.5771406398891863E-3},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>BD$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BC380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>BC$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:BC380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BC380))))","v":7.2437464517340596E-3},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>BE$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BD380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>BD$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:BD380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BD380))))","v":6.9250216078577597E-3},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>BF$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BE380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>BE$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:BE380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BE380))))","v":0.15046183311618222},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>BG$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BF380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>BF$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:BF380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BF380))))","v":0},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>BH$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BG380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>BG$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:BG380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BG380))))","v":0},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>BI$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BH380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>BH$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:BH380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BH380))))","v":0},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>BJ$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BI380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>BI$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:BI380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BI380))))","v":0},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>BK$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BJ380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>BJ$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:BJ380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BJ380))))","v":0},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>BL$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BK380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>BK$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:BK380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BK380))))","v":0},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>BM$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BL380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>BL$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:BL380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BL380))))","v":0},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>BN$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BM380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>BM$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:BM380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BM380))))","v":0},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>BO$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BN380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>BN$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:BN380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BN380))))","v":0},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>BP$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BO380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>BO$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:BO380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BO380))))","v":0},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>BQ$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BP380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>BP$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:BP380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BP380))))","v":0},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>BR$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BQ380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>BQ$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:BQ380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BQ380))))","v":0},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>BS$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BR380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>BR$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:BR380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BR380))))","v":0},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>BT$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BS380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>BS$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:BS380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BS380))))","v":0},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>BU$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BT380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>BT$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:BT380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BT380))))","v":0},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>BV$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BU380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>BU$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:BU380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BU380))))","v":0},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>BW$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BV380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>BV$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:BV380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BV380))))","v":0},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>BX$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BW380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>BW$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:BW380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BW380))))","v":0},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>BY$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BX380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>BX$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:BX380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BX380))))","v":0},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>BZ$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BY380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>BY$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:BY380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BY380))))","v":0},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>CA$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BZ380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>BZ$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:BZ380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:BZ380))))","v":0},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>CB$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:CA380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>CA$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:CA380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:CA380))))","v":0},{"$f":"IF(OFFSET($G370, -$E380, $E380)=\"n/a\",0,IF(OFFSET($G377, -$E380, $E380)=\"SL\",\nIF(OFFSET($G370,-$E380,$E380)+$E380>CC$5,IFERROR((OFFSET($G369,-$E380,$E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:CB380)),\nIF(OFFSET($G371,-$E380,$E380)+$E380>CB$5,IFERROR(((OFFSET($G369,-$E380,$E380)-SUM($G380:CB380))*OFFSET($G376, -$E380, $E380)/(OFFSET($G370,-$E380,$E380))),0),OFFSET($G369,-$E380,$E380)-SUM($G380:CB380))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E382)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>T$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:S397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>S$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:S397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:S397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>U$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:T397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>T$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:T397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:T397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>V$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:U397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>U$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:U397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:U397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>W$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:V397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>V$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:V397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:V397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>X$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:W397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>W$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:W397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:W397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>Y$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:X397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>X$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:X397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:X397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>Z$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:Y397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>Y$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:Y397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:Y397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AA$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:Z397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>Z$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:Z397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:Z397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AB$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:AA397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AA$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:AA397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:AA397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AC$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:AB397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AB$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:AB397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:AB397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AD$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:AC397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AC$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:AC397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:AC397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AE$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:AD397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AD$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:AD397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:AD397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AF$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:AE397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AE$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:AE397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:AE397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AG$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:AF397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AF$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:AF397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:AF397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AH$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:AG397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AG$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:AG397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:AG397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AI$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:AH397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AH$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:AH397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:AH397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AJ$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:AI397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AI$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:AI397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:AI397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AK$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:AJ397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AJ$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:AJ397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:AJ397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AL$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:AK397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AK$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:AK397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:AK397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AM$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:AL397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AL$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:AL397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:AL397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AN$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:AM397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AM$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:AM397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:AM397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AO$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:AN397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AN$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:AN397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:AN397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AP$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:AO397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AO$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:AO397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:AO397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AQ$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:AP397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AP$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:AP397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:AP397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AR$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:AQ397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AQ$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:AQ397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:AQ397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AS$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:AR397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AR$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:AR397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:AR397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AT$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:AS397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AS$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:AS397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:AS397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AU$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:AT397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AT$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:AT397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:AT397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AV$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:AU397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AU$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:AU397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:AU397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AW$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:AV397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AV$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:AV397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:AV397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AX$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:AW397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AW$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:AW397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:AW397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AY$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:AX397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AX$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:AX397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:AX397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>AZ$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:AY397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AY$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:AY397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:AY397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BA$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:AZ397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>AZ$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:AZ397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:AZ397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BB$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:BA397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BA$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:BA397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:BA397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BC$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:BB397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BB$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:BB397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:BB397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BD$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:BC397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BC$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:BC397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:BC397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BE$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:BD397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BD$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:BD397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:BD397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BF$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:BE397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BE$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:BE397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:BE397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BG$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:BF397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BF$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:BF397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:BF397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BH$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:BG397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BG$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:BG397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:BG397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BI$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:BH397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BH$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:BH397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:BH397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BJ$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:BI397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BI$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:BI397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:BI397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BK$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:BJ397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BJ$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:BJ397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:BJ397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BL$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:BK397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BK$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:BK397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:BK397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BM$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:BL397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BL$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:BL397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:BL397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BN$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:BM397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BM$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:BM397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:BM397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BO$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:BN397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BN$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:BN397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:BN397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BP$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:BO397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BO$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:BO397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:BO397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BQ$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:BP397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BP$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:BP397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:BP397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BR$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:BQ397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BQ$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:BQ397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:BQ397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BS$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:BR397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BR$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:BR397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:BR397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BT$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:BS397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BS$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:BS397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:BS397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BU$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:BT397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BT$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:BT397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:BT397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BV$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:BU397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BU$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:BU397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:BU397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BW$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:BV397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BV$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:BV397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:BV397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BX$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:BW397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BW$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:BW397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:BW397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BY$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:BX397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BX$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:BX397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:BX397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>BZ$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:BY397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BY$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:BY397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:BY397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>CA$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:BZ397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>BZ$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:BZ397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:BZ397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>CB$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:CA397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>CA$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:CA397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:CA397))))","v":0},{"$f":"IF(OFFSET($G375, -$E381, $E382)=\"n/a\", 0, IF(OFFSET($G378, -$E381, $E382)=\"SL\",\nIF(OFFSET($G375, -$E381, $E382)+$E382>CC$5, IFERROR((OFFSET($G374, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))), 0), OFFSET($G374, -$E381, $E382)-SUM($G397:CB397)),\nIF(OFFSET($G376, -$E381, $E382)+$E382>CB$5, IFERROR(((OFFSET($G374, -$E381, $E382)-SUM($G397:CB397))*OFFSET($G377, -$E381, $E382)/(OFFSET($G375, -$E381, $E382))),0), OFFSET($G374, -$E381, $E382)-SUM($G397:CB397))))","v":0}]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>H$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:G414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>G$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:G414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:G414))))","v":5.828714051974738},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>I$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:H414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>H$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:H414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:H414))))","v":5.828714051974738},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>J$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:I414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>I$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:I414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:I414))))","v":5.828714051974738},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>K$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:J414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>J$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:J414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:J414))))","v":5.828714051974738},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>L$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:K414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>K$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:K414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:K414))))","v":5.828714051974738},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>M$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:L414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>L$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:L414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:L414))))","v":5.828714051974738},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>N$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:M414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>M$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:M414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:M414))))","v":5.828714051974738},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>O$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:N414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>N$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:N414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:N414))))","v":5.828714051974738},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>P$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:O414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>O$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:O414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:O414))))","v":5.828714051974738},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>Q$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:P414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>P$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:P414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:P414))))","v":5.828714051974738},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>R$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:Q414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>Q$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:Q414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:Q414))))","v":5.828714051974738},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>S$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:R414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>R$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:R414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:R414))))","v":5.828714051974738},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>T$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:S414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>S$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:S414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:S414))))","v":5.828714051974738},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>U$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:T414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>T$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:T414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:T414))))","v":5.828714051974738},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>V$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:U414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>U$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:U414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:U414))))","v":5.828714051974738},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>W$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:V414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>V$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:V414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:V414))))","v":5.828714051974738},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>X$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:W414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>W$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:W414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:W414))))","v":5.828714051974738},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>Y$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:X414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>X$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:X414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:X414))))","v":5.828714051974738},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>Z$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:Y414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>Y$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:Y414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:Y414))))","v":5.828714051974738},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AA$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:Z414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>Z$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:Z414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:Z414))))","v":5.1391243295898619},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AB$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AA414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>AA$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AA414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AA414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AC$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AB414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>AB$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AB414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AB414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AD$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AC414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>AC$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AC414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AC414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AE$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AD414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>AD$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AD414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AD414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AF$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AE414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>AE$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AE414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AE414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AG$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AF414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>AF$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AF414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AF414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AH$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AG414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>AG$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AG414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AG414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AI$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AH414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>AH$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AH414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AH414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AJ$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AI414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>AI$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AI414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AI414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AK$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AJ414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>AJ$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AJ414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AJ414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AL$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AK414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>AK$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AK414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AK414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AM$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AL414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>AL$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AL414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AL414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AN$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AM414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>AM$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AM414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AM414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AO$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AN414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>AN$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AN414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AN414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AP$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AO414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>AO$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AO414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AO414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AQ$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AP414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>AP$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AP414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AP414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AR$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AQ414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>AQ$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AQ414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AQ414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AS$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AR414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>AR$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AR414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AR414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AT$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AS414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>AS$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AS414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AS414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AU$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AT414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>AT$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AT414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AT414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AV$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AU414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>AU$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AU414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AU414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AW$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AV414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>AV$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AV414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AV414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AX$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AW414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>AW$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AW414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AW414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AY$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AX414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>AX$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AX414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AX414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>AZ$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AY414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>AY$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AY414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AY414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BA$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AZ414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>AZ$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:AZ414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:AZ414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BB$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BA414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>BA$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BA414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BA414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BC$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BB414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>BB$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BB414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BB414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BD$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BC414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>BC$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BC414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BC414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BE$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BD414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>BD$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BD414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BD414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BF$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BE414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>BE$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BE414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BE414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BG$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BF414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>BF$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BF414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BF414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BH$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BG414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>BG$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BG414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BG414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BI$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BH414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>BH$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BH414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BH414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BJ$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BI414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>BI$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BI414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BI414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BK$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BJ414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>BJ$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BJ414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BJ414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BL$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BK414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>BK$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BK414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BK414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BM$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BL414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>BL$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BL414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BL414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BN$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BM414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>BM$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BM414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BM414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BO$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BN414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>BN$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BN414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BN414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BP$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BO414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>BO$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BO414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BO414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BQ$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BP414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>BP$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BP414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BP414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BR$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BQ414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>BQ$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BQ414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BQ414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BS$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BR414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>BR$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BR414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BR414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BT$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BS414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>BS$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BS414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BS414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BU$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BT414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>BT$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BT414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BT414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BV$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BU414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>BU$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BU414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BU414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BW$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BV414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>BV$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BV414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BV414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BX$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BW414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>BW$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BW414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BW414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BY$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BX414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>BX$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BX414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BX414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>BZ$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BY414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>BY$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BY414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BY414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>CA$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BZ414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>BZ$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:BZ414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:BZ414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>CB$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:CA414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>CA$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:CA414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:CA414))))","v":0},{"$f":"IF(OFFSET($G404, -$E414, $E414)=\"n/a\",0,IF(OFFSET($G411, -$E414, $E414)=\"SL\",\nIF(OFFSET($G404,-$E414,$E414)+$E414>CC$5,IFERROR((OFFSET($G403,-$E414,$E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:CB414)),\nIF(OFFSET($G404,-$E414,$E414)+$E414>CB$5,IFERROR(((OFFSET($G403,-$E414,$E414)-SUM($G414:CB414))*OFFSET($G410, -$E414, $E414)/(OFFSET($G404,-$E414,$E414))),0),OFFSET($G403,-$E414,$E414)-SUM($G414:CB414))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E415)","v":"Depreciation of asset adjustments - TAB 2011-12"},null,null,{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>I$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:H430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>H$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:H430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:H430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>J$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:I430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>I$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:I430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:I430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>K$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:J430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>J$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:J430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:J430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>L$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:K430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>K$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:K430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:K430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>M$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:L430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>L$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:L430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:L430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>N$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:M430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>M$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:M430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:M430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>O$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:N430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>N$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:N430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:N430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>P$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:O430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>O$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:O430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:O430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>Q$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:P430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>P$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:P430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:P430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>R$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:Q430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>Q$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:Q430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:Q430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>S$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:R430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>R$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:R430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:R430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>T$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:S430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>S$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:S430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:S430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>U$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:T430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>T$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:T430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:T430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>V$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:U430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>U$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:U430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:U430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>W$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:V430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>V$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:V430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:V430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>X$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:W430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>W$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:W430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:W430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>Y$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:X430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>X$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:X430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:X430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>Z$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:Y430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>Y$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:Y430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:Y430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>AA$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:Z430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>Z$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:Z430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:Z430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>AB$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:AA430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>AA$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:AA430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:AA430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>AC$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:AB430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>AB$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:AB430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:AB430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>AD$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:AC430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>AC$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:AC430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:AC430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>AE$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:AD430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>AD$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:AD430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:AD430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>AF$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:AE430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>AE$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:AE430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:AE430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>AG$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:AF430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>AF$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:AF430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:AF430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>AH$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:AG430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>AG$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:AG430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:AG430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>AI$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:AH430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>AH$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:AH430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:AH430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>AJ$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:AI430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>AI$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:AI430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:AI430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>AK$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:AJ430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>AJ$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:AJ430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:AJ430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>AL$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:AK430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>AK$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:AK430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:AK430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>AM$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:AL430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>AL$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:AL430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:AL430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>AN$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:AM430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>AM$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:AM430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:AM430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>AO$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:AN430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>AN$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:AN430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:AN430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>AP$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:AO430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>AO$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:AO430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:AO430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>AQ$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:AP430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>AP$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:AP430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:AP430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>AR$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:AQ430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>AQ$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:AQ430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:AQ430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>AS$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:AR430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>AR$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:AR430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:AR430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>AT$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:AS430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>AS$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:AS430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:AS430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>AU$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:AT430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>AT$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:AT430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:AT430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>AV$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:AU430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>AU$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:AU430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:AU430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>AW$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:AV430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>AV$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:AV430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:AV430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>AX$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:AW430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>AW$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:AW430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:AW430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>AY$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:AX430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>AX$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:AX430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:AX430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>AZ$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:AY430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>AY$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:AY430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:AY430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>BA$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:AZ430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>AZ$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:AZ430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:AZ430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>BB$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:BA430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>BA$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:BA430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:BA430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>BC$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:BB430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>BB$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:BB430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:BB430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>BD$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:BC430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>BC$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:BC430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:BC430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>BE$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:BD430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>BD$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:BD430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:BD430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>BF$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:BE430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>BE$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:BE430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:BE430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>BG$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:BF430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>BF$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:BF430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:BF430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>BH$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:BG430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>BG$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:BG430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:BG430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>BI$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:BH430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>BH$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:BH430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:BH430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>BJ$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:BI430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>BI$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:BI430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:BI430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>BK$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:BJ430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>BJ$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:BJ430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:BJ430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>BL$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:BK430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>BK$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:BK430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:BK430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>BM$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:BL430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>BL$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:BL430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:BL430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>BN$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:BM430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>BM$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:BM430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:BM430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>BO$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:BN430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>BN$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:BN430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:BN430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>BP$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:BO430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>BO$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:BO430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:BO430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>BQ$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:BP430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>BP$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:BP430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:BP430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>BR$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:BQ430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>BQ$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:BQ430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:BQ430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>BS$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:BR430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>BR$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:BR430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:BR430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>BT$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:BS430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>BS$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:BS430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:BS430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>BU$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:BT430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>BT$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:BT430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:BT430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>BV$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:BU430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>BU$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:BU430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:BU430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>BW$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:BV430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>BV$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:BV430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:BV430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>BX$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:BW430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>BW$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:BW430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:BW430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>BY$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:BX430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>BX$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:BX430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:BX430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>BZ$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:BY430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>BY$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:BY430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:BY430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>CA$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:BZ430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>BZ$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:BZ430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:BZ430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>CB$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:CA430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>CA$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:CA430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:CA430))))","v":0},{"$f":"IF(OFFSET($G408, -$E414, $E415)=\"n/a\", 0, IF(OFFSET($G411, -$E414, $E415)=\"SL\",\nIF(OFFSET($G408, -$E414, $E415)+$E415>CC$5, IFERROR((OFFSET($G407, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))), 0), OFFSET($G407, -$E414, $E415)-SUM($G430:CB430)),\nIF(OFFSET($G409, -$E414, $E415)+$E415>CB$5, IFERROR(((OFFSET($G407, -$E414, $E415)-SUM($G430:CB430))*OFFSET($G410, -$E414, $E415)/(OFFSET($G408, -$E414, $E415))),0), OFFSET($G407, -$E414, $E415)-SUM($G430:CB430))))","v":0}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E447)=0, G449, INDEX('TAB input'!H$233:H$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E447)=0, H449, INDEX('TAB input'!I$233:I$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E447)=0, I449, INDEX('TAB input'!J$233:J$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E447)=0, J449, INDEX('TAB input'!K$233:K$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E447)=0, K449, INDEX('TAB input'!L$233:L$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E447)=0, L449, INDEX('TAB input'!M$233:M$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E447)=0, M449, INDEX('TAB input'!N$233:N$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E447)=0, N449, INDEX('TAB input'!O$233:O$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E447)=0, O449, INDEX('TAB input'!P$233:P$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E447)=0, P449, INDEX('TAB input'!Q$233:Q$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E447)=0, Q449, INDEX('TAB input'!R$233:R$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E447)=0, R449, INDEX('TAB input'!S$233:S$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E447)=0, S449, INDEX('TAB input'!T$233:T$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E447)=0, T449, INDEX('TAB input'!U$233:U$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E447)=0, U449, INDEX('TAB input'!V$233:V$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E447)=0, V449, INDEX('TAB input'!W$233:W$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E447)=0, W449, INDEX('TAB input'!X$233:X$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E447)=0, X449, INDEX('TAB input'!Y$233:Y$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E447)=0, Y449, INDEX('TAB input'!Z$233:Z$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E447)=0, Z449, INDEX('TAB input'!AA$233:AA$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E447)=0, AA449, INDEX('TAB input'!AB$233:AB$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E447)=0, AB449, INDEX('TAB input'!AC$233:AC$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E447)=0, AC449, INDEX('TAB input'!AD$233:AD$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E447)=0, AD449, INDEX('TAB input'!AE$233:AE$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E447)=0, AE449, INDEX('TAB input'!AF$233:AF$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E447)=0, AF449, INDEX('TAB input'!AG$233:AG$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E447)=0, AG449, INDEX('TAB input'!AH$233:AH$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E447)=0, AH449, INDEX('TAB input'!AI$233:AI$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E447)=0, AI449, INDEX('TAB input'!AJ$233:AJ$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E447)=0, AJ449, INDEX('TAB input'!AK$233:AK$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E447)=0, AK449, INDEX('TAB input'!AL$233:AL$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E447)=0, AL449, INDEX('TAB input'!AM$233:AM$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E447)=0, AM449, INDEX('TAB input'!AN$233:AN$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E447)=0, AN449, INDEX('TAB input'!AO$233:AO$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E447)=0, AO449, INDEX('TAB input'!AP$233:AP$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E447)=0, AP449, INDEX('TAB input'!AQ$233:AQ$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E447)=0, AQ449, INDEX('TAB input'!AR$233:AR$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E447)=0, AR449, INDEX('TAB input'!AS$233:AS$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E447)=0, AS449, INDEX('TAB input'!AT$233:AT$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E447)=0, AT449, INDEX('TAB input'!AU$233:AU$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E447)=0, AU449, INDEX('TAB input'!AV$233:AV$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E447)=0, AV449, INDEX('TAB input'!AW$233:AW$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E447)=0, AW449, INDEX('TAB input'!AX$233:AX$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E447)=0, AX449, INDEX('TAB input'!AY$233:AY$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E447)=0, AY449, INDEX('TAB input'!AZ$233:AZ$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E447)=0, AZ449, INDEX('TAB input'!BA$233:BA$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E447)=0, BA449, INDEX('TAB input'!BB$233:BB$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E447)=0, BB449, INDEX('TAB input'!BC$233:BC$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E447)=0, BC449, INDEX('TAB input'!BD$233:BD$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E447)=0, BD449, INDEX('TAB input'!BE$233:BE$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E447)=0, BE449, INDEX('TAB input'!BF$233:BF$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E447)=0, BF449, INDEX('TAB input'!BG$233:BG$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E447)=0, BG449, INDEX('TAB input'!BH$233:BH$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E447)=0, BH449, INDEX('TAB input'!BI$233:BI$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E447)=0, BI449, INDEX('TAB input'!BJ$233:BJ$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E447)=0, BJ449, INDEX('TAB input'!BK$233:BK$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E447)=0, BK449, INDEX('TAB input'!BL$233:BL$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E447)=0, BL449, INDEX('TAB input'!BM$233:BM$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E447)=0, BM449, INDEX('TAB input'!BN$233:BN$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E447)=0, BN449, INDEX('TAB input'!BO$233:BO$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E447)=0, BO449, INDEX('TAB input'!BP$233:BP$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E447)=0, BP449, INDEX('TAB input'!BQ$233:BQ$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E447)=0, BQ449, INDEX('TAB input'!BR$233:BR$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E447)=0, BR449, INDEX('TAB input'!BS$233:BS$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E447)=0, BS449, INDEX('TAB input'!BT$233:BT$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E447)=0, BT449, INDEX('TAB input'!BU$233:BU$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E447)=0, BU449, INDEX('TAB input'!BV$233:BV$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E447)=0, BV449, INDEX('TAB input'!BW$233:BW$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E447)=0, BW449, INDEX('TAB input'!BX$233:BX$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E447)=0, BX449, INDEX('TAB input'!BY$233:BY$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E447)=0, BY449, INDEX('TAB input'!BZ$233:BZ$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E447)=0, BZ449, INDEX('TAB input'!CA$233:CA$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E447)=0, CA449, INDEX('TAB input'!CB$233:CB$282, $E447))","v":60},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E447)=0, CB449, INDEX('TAB input'!CC$233:CC$282, $E447))","v":60}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E464)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>N$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:M464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>M$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:M464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:M464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>O$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:N464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>N$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:N464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:N464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>P$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:O464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>O$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:O464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:O464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>Q$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:P464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>P$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:P464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:P464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>R$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:Q464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>Q$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:Q464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:Q464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>S$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:R464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>R$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:R464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:R464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>T$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:S464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>S$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:S464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:S464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>U$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:T464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>T$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:T464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:T464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>V$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:U464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>U$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:U464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:U464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>W$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:V464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>V$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:V464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:V464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>X$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:W464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>W$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:W464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:W464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>Y$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:X464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>X$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:X464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:X464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>Z$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:Y464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>Y$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:Y464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:Y464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>AA$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:Z464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>Z$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:Z464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:Z464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>AB$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AA464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>AA$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:AA464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AA464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>AC$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AB464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>AB$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:AB464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AB464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>AD$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AC464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>AC$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:AC464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AC464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>AE$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AD464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>AD$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:AD464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AD464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>AF$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AE464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>AE$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:AE464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AE464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>AG$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AF464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>AF$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:AF464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AF464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>AH$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AG464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>AG$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:AG464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AG464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>AI$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AH464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>AH$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:AH464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AH464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>AJ$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AI464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>AI$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:AI464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AI464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>AK$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AJ464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>AJ$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:AJ464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AJ464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>AL$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AK464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>AK$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:AK464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AK464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>AM$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AL464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>AL$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:AL464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AL464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>AN$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AM464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>AM$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:AM464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AM464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>AO$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AN464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>AN$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:AN464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AN464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>AP$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AO464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>AO$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:AO464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AO464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>AQ$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AP464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>AP$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:AP464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AP464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>AR$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AQ464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>AQ$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:AQ464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AQ464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>AS$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AR464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>AR$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:AR464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AR464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>AT$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AS464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>AS$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:AS464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AS464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>AU$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AT464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>AT$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:AT464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AT464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>AV$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AU464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>AU$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:AU464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AU464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>AW$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AV464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>AV$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:AV464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AV464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>AX$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AW464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>AW$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:AW464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AW464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>AY$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AX464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>AX$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:AX464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AX464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>AZ$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AY464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>AY$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:AY464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AY464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>BA$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AZ464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>AZ$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:AZ464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:AZ464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>BB$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BA464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>BA$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:BA464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BA464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>BC$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BB464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>BB$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:BB464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BB464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>BD$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BC464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>BC$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:BC464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BC464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>BE$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BD464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>BD$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:BD464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BD464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>BF$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BE464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>BE$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:BE464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BE464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>BG$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BF464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>BF$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:BF464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BF464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>BH$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BG464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>BG$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:BG464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BG464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>BI$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BH464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>BH$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:BH464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BH464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>BJ$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BI464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>BI$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:BI464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BI464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>BK$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BJ464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>BJ$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:BJ464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BJ464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>BL$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BK464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>BK$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:BK464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BK464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>BM$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BL464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>BL$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:BL464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BL464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>BN$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BM464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>BM$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:BM464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BM464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>BO$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BN464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>BN$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:BN464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BN464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>BP$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BO464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>BO$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:BO464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BO464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>BQ$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BP464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>BP$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:BP464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BP464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>BR$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BQ464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>BQ$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:BQ464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BQ464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>BS$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BR464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>BR$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:BR464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BR464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>BT$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BS464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>BS$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:BS464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BS464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>BU$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BT464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>BT$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:BT464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BT464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>BV$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BU464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>BU$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:BU464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BU464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>BW$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BV464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>BV$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:BV464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BV464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>BX$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BW464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>BW$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:BW464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BW464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>BY$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BX464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>BX$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:BX464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BX464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>BZ$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BY464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>BY$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:BY464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BY464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>CA$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BZ464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>BZ$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:BZ464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:BZ464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>CB$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:CA464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>CA$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:CA464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:CA464))))","v":0},{"$f":"IF(OFFSET($G454, -$E464, $E464)=\"n/a\",0,IF(OFFSET($G461, -$E464, $E464)=\"SL\",\nIF(OFFSET($G454,-$E464,$E464)+$E464>CC$5,IFERROR((OFFSET($G453,-$E464,$E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:CB464)),\nIF(OFFSET($G455,-$E464,$E464)+$E464>CB$5,IFERROR(((OFFSET($G453,-$E464,$E464)-SUM($G464:CB464))*OFFSET($G460, -$E464, $E464)/(OFFSET($G454,-$E464,$E464))),0),OFFSET($G453,-$E464,$E464)-SUM($G464:CB464))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E469)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>S$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:R484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>R$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:R484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:R484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>T$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:S484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>S$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:S484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:S484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>U$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:T484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>T$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:T484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:T484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>V$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:U484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>U$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:U484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:U484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>W$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:V484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>V$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:V484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:V484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>X$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:W484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>W$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:W484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:W484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>Y$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:X484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>X$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:X484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:X484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>Z$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:Y484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>Y$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:Y484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:Y484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AA$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:Z484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>Z$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:Z484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:Z484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AB$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:AA484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AA$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:AA484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:AA484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AC$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:AB484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AB$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:AB484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:AB484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AD$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:AC484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AC$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:AC484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:AC484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AE$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:AD484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AD$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:AD484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:AD484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AF$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:AE484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AE$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:AE484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:AE484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AG$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:AF484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AF$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:AF484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:AF484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AH$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:AG484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AG$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:AG484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:AG484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AI$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:AH484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AH$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:AH484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:AH484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AJ$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:AI484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AI$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:AI484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:AI484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AK$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:AJ484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AJ$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:AJ484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:AJ484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AL$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:AK484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AK$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:AK484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:AK484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AM$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:AL484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AL$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:AL484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:AL484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AN$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:AM484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AM$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:AM484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:AM484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AO$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:AN484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AN$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:AN484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:AN484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AP$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:AO484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AO$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:AO484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:AO484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AQ$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:AP484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AP$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:AP484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:AP484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AR$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:AQ484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AQ$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:AQ484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:AQ484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AS$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:AR484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AR$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:AR484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:AR484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AT$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:AS484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AS$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:AS484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:AS484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AU$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:AT484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AT$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:AT484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:AT484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AV$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:AU484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AU$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:AU484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:AU484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AW$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:AV484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AV$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:AV484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:AV484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AX$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:AW484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AW$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:AW484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:AW484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AY$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:AX484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AX$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:AX484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:AX484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>AZ$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:AY484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AY$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:AY484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:AY484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BA$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:AZ484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>AZ$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:AZ484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:AZ484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BB$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:BA484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BA$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:BA484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:BA484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BC$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:BB484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BB$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:BB484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:BB484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BD$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:BC484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BC$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:BC484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:BC484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BE$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:BD484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BD$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:BD484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:BD484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BF$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:BE484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BE$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:BE484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:BE484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BG$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:BF484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BF$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:BF484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:BF484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BH$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:BG484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BG$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:BG484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:BG484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BI$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:BH484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BH$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:BH484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:BH484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BJ$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:BI484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BI$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:BI484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:BI484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BK$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:BJ484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BJ$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:BJ484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:BJ484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BL$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:BK484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BK$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:BK484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:BK484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BM$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:BL484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BL$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:BL484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:BL484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BN$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:BM484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BM$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:BM484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:BM484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BO$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:BN484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BN$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:BN484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:BN484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BP$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:BO484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BO$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:BO484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:BO484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BQ$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:BP484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BP$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:BP484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:BP484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BR$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:BQ484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BQ$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:BQ484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:BQ484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BS$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:BR484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BR$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:BR484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:BR484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BT$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:BS484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BS$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:BS484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:BS484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BU$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:BT484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BT$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:BT484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:BT484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BV$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:BU484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BU$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:BU484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:BU484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BW$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:BV484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BV$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:BV484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:BV484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BX$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:BW484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BW$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:BW484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:BW484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BY$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:BX484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BX$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:BX484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:BX484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>BZ$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:BY484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BY$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:BY484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:BY484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>CA$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:BZ484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>BZ$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:BZ484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:BZ484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>CB$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:CA484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>CA$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:CA484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:CA484))))","v":0},{"$f":"IF(OFFSET($G462, -$E468, $E469)=\"n/a\", 0, IF(OFFSET($G465, -$E468, $E469)=\"SL\",\nIF(OFFSET($G462, -$E468, $E469)+$E469>CC$5, IFERROR((OFFSET($G461, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))), 0), OFFSET($G461, -$E468, $E469)-SUM($G484:CB484)),\nIF(OFFSET($G463, -$E468, $E469)+$E469>CB$5, IFERROR(((OFFSET($G461, -$E468, $E469)-SUM($G484:CB484))*OFFSET($G464, -$E468, $E469)/(OFFSET($G462, -$E468, $E469))),0), OFFSET($G461, -$E468, $E469)-SUM($G484:CB484))))","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E514)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>T$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:S514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>S$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:S514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:S514))))","v":3.5261836930642202E-3},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>U$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:T514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>T$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:T514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:T514))))","v":3.3386592333237313E-3},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>V$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:U514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>U$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:U514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:U514))))","v":3.1611074312953551E-3},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>W$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:V514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>V$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:V514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:V514))))","v":2.9929979353546651E-3},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>X$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:W514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>W$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:W514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:W514))))","v":2.8338285982790765E-3},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>Y$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:X514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>X$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:X514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:X514))))","v":2.6831239773216701E-3},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>Z$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:Y514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>Y$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:Y514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:Y514))))","v":2.5404339140519478E-3},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>AA$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:Z514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>Z$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:Z514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:Z514))))","v":2.4053321897214647E-3},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>AB$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AA514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>AA$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:AA514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AA514))))","v":2.277415252137887E-3},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>AC$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AB514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>AB$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:AB514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AB514))))","v":2.1563010102446105E-3},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>AD$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AC514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>AC$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:AC514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AC514))))","v":2.0416276928053234E-3},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>AE$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AD514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>AD$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:AD514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AD514))))","v":1.9330527677843751E-3},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>AF$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AE514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>AE$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:AE514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AE514))))","v":1.8302519191951126E-3},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>AG$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AF514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>AF$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:AF514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AF514))))","v":1.7329180783600072E-3},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>AH$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AG514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>AG$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:AG514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AG514))))","v":1.6407605066889196E-3},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>AI$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AH514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>AH$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:AH514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AH514))))","v":1.5535039272357384E-3},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>AJ$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AI514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>AI$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:AI514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AI514))))","v":1.4708877024393338E-3},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>AK$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AJ514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>AJ$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:AJ514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AJ514))))","v":1.3926650555927162E-3},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>AL$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AK514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>AK$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:AK514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AK514))))","v":1.3186023337149067E-3},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>AM$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AL514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>AL$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:AL514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AL514))))","v":1.2484783096237057E-3},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>AN$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AM514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>AM$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:AM514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AM514))))","v":1.1820835211246254E-3},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>AO$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AN514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>AN$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:AN514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AN514))))","v":1.1192196453421359E-3},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>AP$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AO514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>AO$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:AO514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AO514))))","v":1.0596989063243278E-3},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>AQ$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AP514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>AP$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:AP514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AP514))))","v":1.0033435141515023E-3},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>AR$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AQ514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>AQ$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:AQ514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AQ514))))","v":9.4998513387328082E-4},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>AS$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AR514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>AR$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:AR514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AR514))))","v":8.9946438268794589E-4},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>AT$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AS514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>AS$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:AS514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AS514))))","v":8.5163035386206934E-4},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>AU$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AT514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>AT$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:AT514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AT514))))","v":8.0634016596836742E-4},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>AV$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AU514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>AU$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:AU514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AU514))))","v":7.6345853609534309E-4},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>AW$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AV514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>AV$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:AV514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AV514))))","v":7.2285737575388258E-4},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>AX$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AW514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>AW$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:AW514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AW514))))","v":6.8441540827377119E-4},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>AY$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AX514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>AX$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:AX514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AX514))))","v":6.4801780654727848E-4},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>AZ$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AY514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>AY$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:AY514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AY514))))","v":6.1355585003774777E-4},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>BA$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AZ514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>AZ$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:AZ514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:AZ514))))","v":5.8092660002866429E-4},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>BB$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BA514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>BA$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:BA514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BA514))))","v":5.5003259214316251E-4},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>BC$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BB514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>BB$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:BB514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BB514))))","v":5.2078154521552073E-4},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>BD$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BC514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>BC$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:BC514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BC514))))","v":4.9308608564503729E-4},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>BE$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BD514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>BD$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:BD514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BD514))))","v":4.6686348640892494E-4},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>BF$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BE514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>BE$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:BE514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BE514))))","v":4.4203541995464557E-4},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>BG$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BF514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>BF$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:BF514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BF514))))","v":4.1852772423357472E-4},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>BH$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BG514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>BG$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:BG514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BG514))))","v":7.4514090207118341E-3},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>BI$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BH514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>BH$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:BH514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BH514))))","v":0},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>BJ$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BI514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>BI$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:BI514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BI514))))","v":0},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>BK$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BJ514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>BJ$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:BJ514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BJ514))))","v":0},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>BL$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BK514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>BK$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:BK514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BK514))))","v":0},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>BM$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BL514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>BL$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:BL514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BL514))))","v":0},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>BN$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BM514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>BM$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:BM514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BM514))))","v":0},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>BO$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BN514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>BN$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:BN514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BN514))))","v":0},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>BP$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BO514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>BO$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:BO514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BO514))))","v":0},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>BQ$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BP514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>BP$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:BP514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BP514))))","v":0},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>BR$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BQ514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>BQ$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:BQ514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BQ514))))","v":0},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>BS$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BR514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>BR$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:BR514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BR514))))","v":0},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>BT$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BS514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>BS$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:BS514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BS514))))","v":0},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>BU$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BT514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>BT$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:BT514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BT514))))","v":0},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>BV$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BU514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>BU$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:BU514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BU514))))","v":0},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>BW$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BV514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>BV$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:BV514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BV514))))","v":0},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>BX$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BW514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>BW$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:BW514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BW514))))","v":0},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>BY$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BX514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>BX$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:BX514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BX514))))","v":0},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>BZ$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BY514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>BY$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:BY514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BY514))))","v":0},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>CA$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BZ514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>BZ$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:BZ514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:BZ514))))","v":0},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>CB$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:CA514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>CA$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:CA514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:CA514))))","v":0},{"$f":"IF(OFFSET($G504, -$E514, $E514)=\"n/a\",0,IF(OFFSET($G511, -$E514, $E514)=\"SL\",\nIF(OFFSET($G504,-$E514,$E514)+$E514>CC$5,IFERROR((OFFSET($G503,-$E514,$E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:CB514)),\nIF(OFFSET($G505,-$E514,$E514)+$E514>CB$5,IFERROR(((OFFSET($G503,-$E514,$E514)-SUM($G514:CB514))*OFFSET($G510, -$E514, $E514)/(OFFSET($G504,-$E514,$E514))),0),OFFSET($G503,-$E514,$E514)-SUM($G514:CB514))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E505)","v":"Depreciation of asset adjustments - TAB 2013-14"},null,null,null,null,{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>K$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:J520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>J$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:J520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:J520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>L$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:K520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>K$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:K520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:K520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>M$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:L520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>L$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:L520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:L520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>N$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:M520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>M$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:M520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:M520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>O$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:N520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>N$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:N520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:N520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>P$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:O520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>O$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:O520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:O520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>Q$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:P520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>P$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:P520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:P520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>R$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:Q520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>Q$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:Q520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:Q520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>S$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:R520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>R$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:R520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:R520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>T$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:S520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>S$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:S520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:S520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>U$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:T520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>T$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:T520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:T520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>V$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:U520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>U$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:U520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:U520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>W$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:V520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>V$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:V520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:V520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>X$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:W520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>W$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:W520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:W520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>Y$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:X520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>X$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:X520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:X520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>Z$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:Y520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>Y$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:Y520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:Y520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>AA$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:Z520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>Z$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:Z520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:Z520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>AB$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:AA520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>AA$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:AA520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:AA520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>AC$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:AB520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>AB$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:AB520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:AB520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>AD$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:AC520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>AC$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:AC520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:AC520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>AE$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:AD520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>AD$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:AD520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:AD520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>AF$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:AE520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>AE$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:AE520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:AE520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>AG$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:AF520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>AF$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:AF520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:AF520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>AH$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:AG520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>AG$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:AG520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:AG520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>AI$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:AH520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>AH$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:AH520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:AH520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>AJ$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:AI520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>AI$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:AI520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:AI520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>AK$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:AJ520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>AJ$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:AJ520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:AJ520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>AL$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:AK520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>AK$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:AK520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:AK520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>AM$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:AL520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>AL$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:AL520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:AL520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>AN$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:AM520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>AM$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:AM520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:AM520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>AO$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:AN520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>AN$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:AN520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:AN520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>AP$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:AO520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>AO$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:AO520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:AO520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>AQ$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:AP520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>AP$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:AP520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:AP520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>AR$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:AQ520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>AQ$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:AQ520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:AQ520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>AS$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:AR520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>AR$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:AR520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:AR520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>AT$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:AS520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>AS$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:AS520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:AS520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>AU$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:AT520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>AT$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:AT520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:AT520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>AV$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:AU520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>AU$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:AU520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:AU520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>AW$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:AV520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>AV$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:AV520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:AV520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>AX$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:AW520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>AW$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:AW520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:AW520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>AY$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:AX520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>AX$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:AX520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:AX520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>AZ$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:AY520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>AY$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:AY520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:AY520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>BA$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:AZ520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>AZ$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:AZ520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:AZ520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>BB$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:BA520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>BA$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:BA520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:BA520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>BC$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:BB520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>BB$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:BB520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:BB520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>BD$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:BC520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>BC$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:BC520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:BC520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>BE$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:BD520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>BD$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:BD520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:BD520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>BF$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:BE520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>BE$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:BE520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:BE520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>BG$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:BF520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>BF$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:BF520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:BF520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>BH$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:BG520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>BG$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:BG520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:BG520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>BI$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:BH520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>BH$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:BH520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:BH520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>BJ$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:BI520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>BI$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:BI520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:BI520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>BK$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:BJ520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>BJ$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:BJ520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:BJ520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>BL$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:BK520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>BK$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:BK520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:BK520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>BM$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:BL520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>BL$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:BL520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:BL520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>BN$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:BM520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>BM$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:BM520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:BM520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>BO$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:BN520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>BN$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:BN520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:BN520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>BP$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:BO520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>BO$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:BO520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:BO520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>BQ$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:BP520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>BP$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:BP520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:BP520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>BR$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:BQ520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>BQ$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:BQ520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:BQ520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>BS$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:BR520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>BR$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:BR520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:BR520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>BT$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:BS520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>BS$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:BS520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:BS520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>BU$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:BT520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>BT$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:BT520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:BT520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>BV$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:BU520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>BU$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:BU520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:BU520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>BW$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:BV520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>BV$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:BV520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:BV520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>BX$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:BW520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>BW$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:BW520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:BW520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>BY$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:BX520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>BX$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:BX520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:BX520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>BZ$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:BY520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>BY$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:BY520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:BY520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>CA$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:BZ520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>BZ$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:BZ520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:BZ520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>CB$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:CA520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>CA$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:CA520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:CA520))))","v":0},{"$f":"IF(OFFSET($G498, -$E504, $E505)=\"n/a\", 0, IF(OFFSET($G501, -$E504, $E505)=\"SL\",\nIF(OFFSET($G498, -$E504, $E505)+$E505>CC$5, IFERROR((OFFSET($G497, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))), 0), OFFSET($G497, -$E504, $E505)-SUM($G520:CB520)),\nIF(OFFSET($G499, -$E504, $E505)+$E505>CB$5, IFERROR(((OFFSET($G497, -$E504, $E505)-SUM($G520:CB520))*OFFSET($G500, -$E504, $E505)/(OFFSET($G498, -$E504, $E505))),0), OFFSET($G497, -$E504, $E505)-SUM($G520:CB520))))","v":0}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E535)=0, G537, INDEX('TAB input'!H$233:H$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E535)=0, H537, INDEX('TAB input'!I$233:I$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E535)=0, I537, INDEX('TAB input'!J$233:J$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E535)=0, J537, INDEX('TAB input'!K$233:K$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E535)=0, K537, INDEX('TAB input'!L$233:L$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E535)=0, L537, INDEX('TAB input'!M$233:M$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E535)=0, M537, INDEX('TAB input'!N$233:N$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E535)=0, N537, INDEX('TAB input'!O$233:O$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E535)=0, O537, INDEX('TAB input'!P$233:P$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E535)=0, P537, INDEX('TAB input'!Q$233:Q$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E535)=0, Q537, INDEX('TAB input'!R$233:R$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E535)=0, R537, INDEX('TAB input'!S$233:S$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E535)=0, S537, INDEX('TAB input'!T$233:T$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E535)=0, T537, INDEX('TAB input'!U$233:U$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E535)=0, U537, INDEX('TAB input'!V$233:V$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E535)=0, V537, INDEX('TAB input'!W$233:W$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E535)=0, W537, INDEX('TAB input'!X$233:X$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E535)=0, X537, INDEX('TAB input'!Y$233:Y$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E535)=0, Y537, INDEX('TAB input'!Z$233:Z$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E535)=0, Z537, INDEX('TAB input'!AA$233:AA$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E535)=0, AA537, INDEX('TAB input'!AB$233:AB$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E535)=0, AB537, INDEX('TAB input'!AC$233:AC$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E535)=0, AC537, INDEX('TAB input'!AD$233:AD$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E535)=0, AD537, INDEX('TAB input'!AE$233:AE$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E535)=0, AE537, INDEX('TAB input'!AF$233:AF$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E535)=0, AF537, INDEX('TAB input'!AG$233:AG$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E535)=0, AG537, INDEX('TAB input'!AH$233:AH$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E535)=0, AH537, INDEX('TAB input'!AI$233:AI$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E535)=0, AI537, INDEX('TAB input'!AJ$233:AJ$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E535)=0, AJ537, INDEX('TAB input'!AK$233:AK$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E535)=0, AK537, INDEX('TAB input'!AL$233:AL$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E535)=0, AL537, INDEX('TAB input'!AM$233:AM$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E535)=0, AM537, INDEX('TAB input'!AN$233:AN$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E535)=0, AN537, INDEX('TAB input'!AO$233:AO$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E535)=0, AO537, INDEX('TAB input'!AP$233:AP$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E535)=0, AP537, INDEX('TAB input'!AQ$233:AQ$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E535)=0, AQ537, INDEX('TAB input'!AR$233:AR$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E535)=0, AR537, INDEX('TAB input'!AS$233:AS$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E535)=0, AS537, INDEX('TAB input'!AT$233:AT$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E535)=0, AT537, INDEX('TAB input'!AU$233:AU$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E535)=0, AU537, INDEX('TAB input'!AV$233:AV$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E535)=0, AV537, INDEX('TAB input'!AW$233:AW$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E535)=0, AW537, INDEX('TAB input'!AX$233:AX$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E535)=0, AX537, INDEX('TAB input'!AY$233:AY$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E535)=0, AY537, INDEX('TAB input'!AZ$233:AZ$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E535)=0, AZ537, INDEX('TAB input'!BA$233:BA$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E535)=0, BA537, INDEX('TAB input'!BB$233:BB$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E535)=0, BB537, INDEX('TAB input'!BC$233:BC$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E535)=0, BC537, INDEX('TAB input'!BD$233:BD$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E535)=0, BD537, INDEX('TAB input'!BE$233:BE$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E535)=0, BE537, INDEX('TAB input'!BF$233:BF$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E535)=0, BF537, INDEX('TAB input'!BG$233:BG$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E535)=0, BG537, INDEX('TAB input'!BH$233:BH$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E535)=0, BH537, INDEX('TAB input'!BI$233:BI$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E535)=0, BI537, INDEX('TAB input'!BJ$233:BJ$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E535)=0, BJ537, INDEX('TAB input'!BK$233:BK$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E535)=0, BK537, INDEX('TAB input'!BL$233:BL$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E535)=0, BL537, INDEX('TAB input'!BM$233:BM$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E535)=0, BM537, INDEX('TAB input'!BN$233:BN$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E535)=0, BN537, INDEX('TAB input'!BO$233:BO$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E535)=0, BO537, INDEX('TAB input'!BP$233:BP$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E535)=0, BP537, INDEX('TAB input'!BQ$233:BQ$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E535)=0, BQ537, INDEX('TAB input'!BR$233:BR$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E535)=0, BR537, INDEX('TAB input'!BS$233:BS$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E535)=0, BS537, INDEX('TAB input'!BT$233:BT$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E535)=0, BT537, INDEX('TAB input'!BU$233:BU$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E535)=0, BU537, INDEX('TAB input'!BV$233:BV$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E535)=0, BV537, INDEX('TAB input'!BW$233:BW$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E535)=0, BW537, INDEX('TAB input'!BX$233:BX$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E535)=0, BX537, INDEX('TAB input'!BY$233:BY$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E535)=0, BY537, INDEX('TAB input'!BZ$233:BZ$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E535)=0, BZ537, INDEX('TAB input'!CA$233:CA$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E535)=0, CA537, INDEX('TAB input'!CB$233:CB$282, $E535))","v":40},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E535)=0, CB537, INDEX('TAB input'!CC$233:CC$282, $E535))","v":40}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E549)","v":"Depreciation of asset adjustments - TAB 2013-14"},null,null,null,null,{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>K$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:J564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>J$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:J564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:J564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>L$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:K564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>K$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:K564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:K564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>M$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:L564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>L$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:L564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:L564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>N$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:M564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>M$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:M564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:M564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>O$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:N564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>N$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:N564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:N564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>P$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:O564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>O$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:O564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:O564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>Q$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:P564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>P$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:P564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:P564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>R$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:Q564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>Q$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:Q564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:Q564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>S$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:R564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>R$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:R564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:R564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>T$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:S564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>S$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:S564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:S564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>U$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:T564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>T$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:T564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:T564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>V$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:U564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>U$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:U564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:U564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>W$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:V564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>V$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:V564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:V564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>X$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:W564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>W$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:W564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:W564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>Y$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:X564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>X$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:X564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:X564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>Z$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:Y564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>Y$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:Y564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:Y564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>AA$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:Z564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>Z$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:Z564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:Z564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>AB$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:AA564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>AA$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:AA564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:AA564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>AC$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:AB564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>AB$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:AB564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:AB564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>AD$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:AC564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>AC$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:AC564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:AC564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>AE$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:AD564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>AD$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:AD564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:AD564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>AF$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:AE564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>AE$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:AE564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:AE564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>AG$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:AF564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>AF$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:AF564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:AF564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>AH$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:AG564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>AG$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:AG564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:AG564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>AI$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:AH564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>AH$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:AH564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:AH564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>AJ$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:AI564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>AI$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:AI564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:AI564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>AK$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:AJ564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>AJ$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:AJ564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:AJ564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>AL$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:AK564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>AK$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:AK564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:AK564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>AM$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:AL564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>AL$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:AL564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:AL564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>AN$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:AM564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>AM$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:AM564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:AM564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>AO$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:AN564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>AN$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:AN564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:AN564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>AP$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:AO564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>AO$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:AO564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:AO564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>AQ$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:AP564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>AP$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:AP564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:AP564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>AR$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:AQ564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>AQ$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:AQ564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:AQ564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>AS$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:AR564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>AR$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:AR564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:AR564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>AT$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:AS564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>AS$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:AS564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:AS564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>AU$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:AT564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>AT$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:AT564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:AT564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>AV$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:AU564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>AU$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:AU564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:AU564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>AW$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:AV564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>AV$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:AV564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:AV564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>AX$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:AW564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>AW$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:AW564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:AW564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>AY$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:AX564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>AX$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:AX564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:AX564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>AZ$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:AY564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>AY$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:AY564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:AY564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>BA$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:AZ564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>AZ$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:AZ564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:AZ564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>BB$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:BA564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>BA$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:BA564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:BA564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>BC$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:BB564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>BB$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:BB564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:BB564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>BD$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:BC564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>BC$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:BC564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:BC564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>BE$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:BD564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>BD$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:BD564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:BD564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>BF$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:BE564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>BE$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:BE564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:BE564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>BG$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:BF564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>BF$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:BF564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:BF564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>BH$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:BG564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>BG$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:BG564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:BG564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>BI$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:BH564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>BH$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:BH564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:BH564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>BJ$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:BI564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>BI$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:BI564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:BI564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>BK$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:BJ564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>BJ$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:BJ564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:BJ564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>BL$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:BK564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>BK$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:BK564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:BK564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>BM$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:BL564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>BL$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:BL564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:BL564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>BN$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:BM564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>BM$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:BM564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:BM564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>BO$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:BN564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>BN$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:BN564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:BN564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>BP$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:BO564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>BO$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:BO564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:BO564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>BQ$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:BP564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>BP$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:BP564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:BP564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>BR$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:BQ564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>BQ$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:BQ564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:BQ564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>BS$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:BR564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>BR$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:BR564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:BR564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>BT$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:BS564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>BS$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:BS564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:BS564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>BU$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:BT564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>BT$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:BT564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:BT564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>BV$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:BU564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>BU$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:BU564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:BU564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>BW$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:BV564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>BV$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:BV564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:BV564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>BX$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:BW564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>BW$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:BW564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:BW564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>BY$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:BX564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>BX$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:BX564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:BX564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>BZ$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:BY564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>BY$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:BY564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:BY564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>CA$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:BZ564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>BZ$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:BZ564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:BZ564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>CB$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:CA564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>CA$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:CA564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:CA564))))","v":0},{"$f":"IF(OFFSET($G542, -$E548, $E549)=\"n/a\", 0, IF(OFFSET($G545, -$E548, $E549)=\"SL\",\nIF(OFFSET($G542, -$E548, $E549)+$E549>CC$5, IFERROR((OFFSET($G541, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))), 0), OFFSET($G541, -$E548, $E549)-SUM($G564:CB564)),\nIF(OFFSET($G543, -$E548, $E549)+$E549>CB$5, IFERROR(((OFFSET($G541, -$E548, $E549)-SUM($G564:CB564))*OFFSET($G544, -$E548, $E549)/(OFFSET($G542, -$E548, $E549))),0), OFFSET($G541, -$E548, $E549)-SUM($G564:CB564))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E557)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>S$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:R572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>R$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:R572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:R572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>T$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:S572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>S$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:S572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:S572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>U$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:T572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>T$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:T572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:T572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>V$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:U572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>U$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:U572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:U572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>W$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:V572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>V$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:V572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:V572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>X$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:W572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>W$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:W572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:W572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>Y$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:X572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>X$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:X572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:X572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>Z$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:Y572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>Y$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:Y572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:Y572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>AA$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:Z572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>Z$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:Z572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:Z572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>AB$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:AA572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>AA$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:AA572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:AA572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>AC$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:AB572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>AB$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:AB572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:AB572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>AD$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:AC572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>AC$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:AC572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:AC572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>AE$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:AD572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>AD$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:AD572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:AD572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>AF$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:AE572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>AE$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:AE572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:AE572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>AG$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:AF572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>AF$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:AF572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:AF572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>AH$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:AG572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>AG$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:AG572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:AG572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>AI$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:AH572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>AH$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:AH572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:AH572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>AJ$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:AI572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>AI$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:AI572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:AI572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>AK$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:AJ572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>AJ$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:AJ572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:AJ572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>AL$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:AK572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>AK$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:AK572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:AK572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>AM$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:AL572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>AL$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:AL572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:AL572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>AN$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:AM572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>AM$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:AM572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:AM572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>AO$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:AN572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>AN$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:AN572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:AN572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>AP$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:AO572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>AO$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:AO572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:AO572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>AQ$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:AP572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>AP$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:AP572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:AP572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>AR$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:AQ572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>AQ$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:AQ572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:AQ572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>AS$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:AR572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>AR$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:AR572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:AR572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>AT$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:AS572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>AS$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:AS572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:AS572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>AU$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:AT572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>AT$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:AT572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:AT572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>AV$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:AU572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>AU$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:AU572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:AU572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>AW$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:AV572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>AV$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:AV572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:AV572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>AX$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:AW572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>AW$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:AW572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:AW572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>AY$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:AX572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>AX$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:AX572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:AX572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>AZ$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:AY572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>AY$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:AY572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:AY572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>BA$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:AZ572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>AZ$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:AZ572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:AZ572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>BB$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:BA572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>BA$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:BA572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:BA572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>BC$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:BB572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>BB$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:BB572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:BB572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>BD$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:BC572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>BC$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:BC572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:BC572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>BE$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:BD572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>BD$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:BD572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:BD572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>BF$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:BE572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>BE$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:BE572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:BE572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>BG$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:BF572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>BF$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:BF572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:BF572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>BH$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:BG572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>BG$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:BG572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:BG572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>BI$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:BH572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>BH$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:BH572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:BH572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>BJ$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:BI572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>BI$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:BI572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:BI572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>BK$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:BJ572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>BJ$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:BJ572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:BJ572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>BL$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:BK572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>BK$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:BK572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:BK572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>BM$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:BL572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>BL$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:BL572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:BL572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>BN$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:BM572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>BM$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:BM572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:BM572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>BO$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:BN572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>BN$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:BN572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:BN572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>BP$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:BO572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>BO$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:BO572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:BO572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>BQ$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:BP572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>BP$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:BP572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:BP572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>BR$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:BQ572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>BQ$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:BQ572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:BQ572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>BS$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:BR572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>BR$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:BR572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:BR572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>BT$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:BS572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>BS$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:BS572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:BS572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>BU$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:BT572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>BT$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:BT572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:BT572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>BV$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:BU572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>BU$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:BU572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:BU572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>BW$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:BV572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>BV$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:BV572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:BV572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>BX$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:BW572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>BW$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:BW572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:BW572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>BY$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:BX572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>BX$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:BX572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:BX572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>BZ$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:BY572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>BY$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:BY572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:BY572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>CA$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:BZ572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>BZ$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:BZ572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:BZ572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>CB$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:CA572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>CA$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:CA572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:CA572))))","v":0},{"$f":"IF(OFFSET($G550, -$E556, $E557)=\"n/a\", 0, IF(OFFSET($G553, -$E556, $E557)=\"SL\",\nIF(OFFSET($G550, -$E556, $E557)+$E557>CC$5, IFERROR((OFFSET($G549, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))), 0), OFFSET($G549, -$E556, $E557)-SUM($G572:CB572)),\nIF(OFFSET($G551, -$E556, $E557)+$E557>CB$5, IFERROR(((OFFSET($G549, -$E556, $E557)-SUM($G572:CB572))*OFFSET($G552, -$E556, $E557)/(OFFSET($G550, -$E556, $E557))),0), OFFSET($G549, -$E556, $E557)-SUM($G572:CB572))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E598)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>P$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:O598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>O$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:O598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:O598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>Q$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:P598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>P$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:P598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:P598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>R$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:Q598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>Q$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:Q598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:Q598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>S$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:R598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>R$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:R598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:R598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>T$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:S598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>S$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:S598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:S598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>U$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:T598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>T$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:T598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:T598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>V$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:U598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>U$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:U598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:U598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>W$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:V598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>V$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:V598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:V598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>X$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:W598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>W$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:W598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:W598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>Y$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:X598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>X$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:X598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:X598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>Z$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:Y598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>Y$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:Y598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:Y598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>AA$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:Z598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>Z$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:Z598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:Z598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>AB$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AA598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>AA$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:AA598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AA598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>AC$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AB598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>AB$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:AB598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AB598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>AD$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AC598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>AC$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:AC598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AC598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>AE$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AD598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>AD$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:AD598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AD598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>AF$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AE598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>AE$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:AE598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AE598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>AG$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AF598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>AF$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:AF598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AF598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>AH$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AG598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>AG$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:AG598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AG598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>AI$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AH598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>AH$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:AH598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AH598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>AJ$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AI598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>AI$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:AI598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AI598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>AK$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AJ598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>AJ$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:AJ598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AJ598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>AL$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AK598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>AK$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:AK598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AK598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>AM$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AL598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>AL$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:AL598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AL598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>AN$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AM598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>AM$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:AM598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AM598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>AO$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AN598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>AN$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:AN598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AN598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>AP$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AO598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>AO$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:AO598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AO598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>AQ$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AP598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>AP$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:AP598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AP598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>AR$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AQ598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>AQ$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:AQ598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AQ598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>AS$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AR598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>AR$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:AR598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AR598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>AT$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AS598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>AS$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:AS598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AS598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>AU$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AT598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>AT$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:AT598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AT598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>AV$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AU598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>AU$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:AU598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AU598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>AW$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AV598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>AV$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:AV598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AV598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>AX$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AW598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>AW$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:AW598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AW598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>AY$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AX598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>AX$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:AX598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AX598))))","v":0.18549301137200211},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>AZ$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AY598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>AY$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:AY598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AY598))))","v":0.11253599048741325},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>BA$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AZ598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>AZ$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:AZ598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:AZ598))))","v":0},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>BB$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BA598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>BA$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:BA598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BA598))))","v":0},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>BC$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BB598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>BB$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:BB598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BB598))))","v":0},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>BD$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BC598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>BC$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:BC598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BC598))))","v":0},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>BE$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BD598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>BD$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:BD598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BD598))))","v":0},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>BF$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BE598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>BE$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:BE598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BE598))))","v":0},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>BG$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BF598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>BF$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:BF598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BF598))))","v":0},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>BH$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BG598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>BG$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:BG598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BG598))))","v":0},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>BI$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BH598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>BH$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:BH598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BH598))))","v":0},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>BJ$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BI598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>BI$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:BI598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BI598))))","v":0},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>BK$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BJ598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>BJ$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:BJ598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BJ598))))","v":0},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>BL$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BK598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>BK$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:BK598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BK598))))","v":0},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>BM$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BL598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>BL$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:BL598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BL598))))","v":0},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>BN$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BM598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>BM$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:BM598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BM598))))","v":0},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>BO$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BN598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>BN$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:BN598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BN598))))","v":0},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>BP$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BO598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>BO$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:BO598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BO598))))","v":0},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>BQ$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BP598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>BP$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:BP598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BP598))))","v":0},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>BR$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BQ598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>BQ$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:BQ598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BQ598))))","v":0},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>BS$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BR598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>BR$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:BR598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BR598))))","v":0},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>BT$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BS598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>BS$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:BS598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BS598))))","v":0},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>BU$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BT598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>BT$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:BT598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BT598))))","v":0},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>BV$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BU598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>BU$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:BU598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BU598))))","v":0},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>BW$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BV598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>BV$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:BV598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BV598))))","v":0},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>BX$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BW598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>BW$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:BW598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BW598))))","v":0},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>BY$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BX598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>BX$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:BX598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BX598))))","v":0},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>BZ$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BY598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>BY$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:BY598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BY598))))","v":0},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>CA$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BZ598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>BZ$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:BZ598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:BZ598))))","v":0},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>CB$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:CA598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>CA$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:CA598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:CA598))))","v":0},{"$f":"IF(OFFSET($G588, -$E598, $E598)=\"n/a\",0,IF(OFFSET($G595, -$E598, $E598)=\"SL\",\nIF(OFFSET($G588,-$E598,$E598)+$E598>CC$5,IFERROR((OFFSET($G587,-$E598,$E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:CB598)),\nIF(OFFSET($G589,-$E598,$E598)+$E598>CB$5,IFERROR(((OFFSET($G587,-$E598,$E598)-SUM($G598:CB598))*OFFSET($G594, -$E598, $E598)/(OFFSET($G588,-$E598,$E598))),0),OFFSET($G587,-$E598,$E598)-SUM($G598:CB598))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E592)","v":"Depreciation of asset adjustments - TAB 2012-13"},null,null,null,{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>J$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:I607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>I$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:I607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:I607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>K$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:J607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>J$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:J607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:J607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>L$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:K607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>K$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:K607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:K607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>M$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:L607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>L$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:L607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:L607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>N$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:M607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>M$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:M607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:M607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>O$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:N607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>N$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:N607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:N607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>P$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:O607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>O$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:O607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:O607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>Q$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:P607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>P$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:P607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:P607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>R$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:Q607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>Q$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:Q607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:Q607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>S$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:R607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>R$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:R607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:R607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>T$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:S607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>S$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:S607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:S607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>U$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:T607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>T$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:T607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:T607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>V$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:U607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>U$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:U607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:U607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>W$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:V607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>V$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:V607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:V607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>X$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:W607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>W$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:W607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:W607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>Y$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:X607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>X$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:X607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:X607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>Z$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:Y607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>Y$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:Y607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:Y607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>AA$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:Z607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>Z$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:Z607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:Z607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>AB$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:AA607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>AA$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:AA607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:AA607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>AC$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:AB607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>AB$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:AB607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:AB607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>AD$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:AC607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>AC$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:AC607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:AC607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>AE$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:AD607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>AD$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:AD607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:AD607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>AF$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:AE607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>AE$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:AE607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:AE607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>AG$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:AF607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>AF$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:AF607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:AF607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>AH$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:AG607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>AG$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:AG607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:AG607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>AI$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:AH607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>AH$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:AH607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:AH607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>AJ$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:AI607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>AI$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:AI607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:AI607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>AK$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:AJ607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>AJ$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:AJ607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:AJ607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>AL$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:AK607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>AK$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:AK607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:AK607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>AM$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:AL607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>AL$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:AL607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:AL607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>AN$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:AM607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>AM$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:AM607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:AM607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>AO$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:AN607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>AN$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:AN607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:AN607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>AP$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:AO607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>AO$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:AO607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:AO607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>AQ$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:AP607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>AP$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:AP607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:AP607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>AR$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:AQ607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>AQ$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:AQ607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:AQ607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>AS$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:AR607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>AR$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:AR607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:AR607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>AT$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:AS607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>AS$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:AS607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:AS607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>AU$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:AT607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>AT$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:AT607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:AT607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>AV$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:AU607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>AU$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:AU607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:AU607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>AW$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:AV607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>AV$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:AV607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:AV607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>AX$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:AW607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>AW$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:AW607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:AW607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>AY$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:AX607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>AX$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:AX607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:AX607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>AZ$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:AY607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>AY$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:AY607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:AY607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>BA$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:AZ607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>AZ$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:AZ607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:AZ607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>BB$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:BA607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>BA$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:BA607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:BA607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>BC$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:BB607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>BB$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:BB607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:BB607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>BD$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:BC607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>BC$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:BC607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:BC607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>BE$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:BD607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>BD$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:BD607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:BD607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>BF$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:BE607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>BE$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:BE607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:BE607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>BG$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:BF607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>BF$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:BF607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:BF607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>BH$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:BG607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>BG$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:BG607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:BG607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>BI$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:BH607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>BH$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:BH607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:BH607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>BJ$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:BI607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>BI$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:BI607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:BI607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>BK$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:BJ607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>BJ$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:BJ607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:BJ607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>BL$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:BK607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>BK$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:BK607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:BK607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>BM$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:BL607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>BL$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:BL607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:BL607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>BN$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:BM607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>BM$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:BM607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:BM607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>BO$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:BN607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>BN$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:BN607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:BN607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>BP$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:BO607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>BO$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:BO607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:BO607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>BQ$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:BP607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>BP$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:BP607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:BP607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>BR$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:BQ607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>BQ$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:BQ607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:BQ607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>BS$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:BR607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>BR$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:BR607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:BR607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>BT$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:BS607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>BS$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:BS607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:BS607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>BU$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:BT607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>BT$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:BT607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:BT607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>BV$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:BU607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>BU$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:BU607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:BU607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>BW$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:BV607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>BV$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:BV607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:BV607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>BX$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:BW607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>BW$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:BW607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:BW607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>BY$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:BX607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>BX$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:BX607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:BX607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>BZ$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:BY607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>BY$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:BY607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:BY607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>CA$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:BZ607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>BZ$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:BZ607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:BZ607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>CB$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:CA607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>CA$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:CA607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:CA607))))","v":0},{"$f":"IF(OFFSET($G585, -$E591, $E592)=\"n/a\", 0, IF(OFFSET($G588, -$E591, $E592)=\"SL\",\nIF(OFFSET($G585, -$E591, $E592)+$E592>CC$5, IFERROR((OFFSET($G584, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))), 0), OFFSET($G584, -$E591, $E592)-SUM($G607:CB607)),\nIF(OFFSET($G586, -$E591, $E592)+$E592>CB$5, IFERROR(((OFFSET($G584, -$E591, $E592)-SUM($G607:CB607))*OFFSET($G587, -$E591, $E592)/(OFFSET($G585, -$E591, $E592))),0), OFFSET($G584, -$E591, $E592)-SUM($G607:CB607))))","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E623)=\"\", IF($G623=0, 0, F624), INDEX('TAB input'!$G$180:$G$229, $E623))","v":29.749541906041365},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E623)=\"\", G624, INDEX('TAB input'!H$180:H$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E623)=\"\", H624, INDEX('TAB input'!I$180:I$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E623)=\"\", I624, INDEX('TAB input'!J$180:J$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E623)=\"\", J624, INDEX('TAB input'!K$180:K$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E623)=\"\", K624, INDEX('TAB input'!L$180:L$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E623)=\"\", L624, INDEX('TAB input'!M$180:M$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E623)=\"\", M624, INDEX('TAB input'!N$180:N$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E623)=\"\", N624, INDEX('TAB input'!O$180:O$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E623)=\"\", O624, INDEX('TAB input'!P$180:P$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E623)=\"\", P624, INDEX('TAB input'!Q$180:Q$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E623)=\"\", Q624, INDEX('TAB input'!R$180:R$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E623)=\"\", R624, INDEX('TAB input'!S$180:S$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E623)=\"\", S624, INDEX('TAB input'!T$180:T$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E623)=\"\", T624, INDEX('TAB input'!U$180:U$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E623)=\"\", U624, INDEX('TAB input'!V$180:V$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E623)=\"\", V624, INDEX('TAB input'!W$180:W$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E623)=\"\", W624, INDEX('TAB input'!X$180:X$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E623)=\"\", X624, INDEX('TAB input'!Y$180:Y$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E623)=\"\", Y624, INDEX('TAB input'!Z$180:Z$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E623)=\"\", Z624, INDEX('TAB input'!AA$180:AA$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E623)=\"\", AA624, INDEX('TAB input'!AB$180:AB$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E623)=\"\", AB624, INDEX('TAB input'!AC$180:AC$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E623)=\"\", AC624, INDEX('TAB input'!AD$180:AD$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E623)=\"\", AD624, INDEX('TAB input'!AE$180:AE$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E623)=\"\", AE624, INDEX('TAB input'!AF$180:AF$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E623)=\"\", AF624, INDEX('TAB input'!AG$180:AG$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E623)=\"\", AG624, INDEX('TAB input'!AH$180:AH$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E623)=\"\", AH624, INDEX('TAB input'!AI$180:AI$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E623)=\"\", AI624, INDEX('TAB input'!AJ$180:AJ$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E623)=\"\", AJ624, INDEX('TAB input'!AK$180:AK$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E623)=\"\", AK624, INDEX('TAB input'!AL$180:AL$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E623)=\"\", AL624, INDEX('TAB input'!AM$180:AM$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E623)=\"\", AM624, INDEX('TAB input'!AN$180:AN$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E623)=\"\", AN624, INDEX('TAB input'!AO$180:AO$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E623)=\"\", AO624, INDEX('TAB input'!AP$180:AP$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E623)=\"\", AP624, INDEX('TAB input'!AQ$180:AQ$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E623)=\"\", AQ624, INDEX('TAB input'!AR$180:AR$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E623)=\"\", AR624, INDEX('TAB input'!AS$180:AS$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E623)=\"\", AS624, INDEX('TAB input'!AT$180:AT$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E623)=\"\", AT624, INDEX('TAB input'!AU$180:AU$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E623)=\"\", AU624, INDEX('TAB input'!AV$180:AV$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E623)=\"\", AV624, INDEX('TAB input'!AW$180:AW$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E623)=\"\", AW624, INDEX('TAB input'!AX$180:AX$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E623)=\"\", AX624, INDEX('TAB input'!AY$180:AY$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E623)=\"\", AY624, INDEX('TAB input'!AZ$180:AZ$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E623)=\"\", AZ624, INDEX('TAB input'!BA$180:BA$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E623)=\"\", BA624, INDEX('TAB input'!BB$180:BB$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E623)=\"\", BB624, INDEX('TAB input'!BC$180:BC$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E623)=\"\", BC624, INDEX('TAB input'!BD$180:BD$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E623)=\"\", BD624, INDEX('TAB input'!BE$180:BE$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E623)=\"\", BE624, INDEX('TAB input'!BF$180:BF$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E623)=\"\", BF624, INDEX('TAB input'!BG$180:BG$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E623)=\"\", BG624, INDEX('TAB input'!BH$180:BH$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E623)=\"\", BH624, INDEX('TAB input'!BI$180:BI$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E623)=\"\", BI624, INDEX('TAB input'!BJ$180:BJ$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E623)=\"\", BJ624, INDEX('TAB input'!BK$180:BK$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E623)=\"\", BK624, INDEX('TAB input'!BL$180:BL$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E623)=\"\", BL624, INDEX('TAB input'!BM$180:BM$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E623)=\"\", BM624, INDEX('TAB input'!BN$180:BN$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E623)=\"\", BN624, INDEX('TAB input'!BO$180:BO$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E623)=\"\", BO624, INDEX('TAB input'!BP$180:BP$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E623)=\"\", BP624, INDEX('TAB input'!BQ$180:BQ$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E623)=\"\", BQ624, INDEX('TAB input'!BR$180:BR$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E623)=\"\", BR624, INDEX('TAB input'!BS$180:BS$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E623)=\"\", BS624, INDEX('TAB input'!BT$180:BT$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E623)=\"\", BT624, INDEX('TAB input'!BU$180:BU$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E623)=\"\", BU624, INDEX('TAB input'!BV$180:BV$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E623)=\"\", BV624, INDEX('TAB input'!BW$180:BW$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E623)=\"\", BW624, INDEX('TAB input'!BX$180:BX$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E623)=\"\", BX624, INDEX('TAB input'!BY$180:BY$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E623)=\"\", BY624, INDEX('TAB input'!BZ$180:BZ$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E623)=\"\", BZ624, INDEX('TAB input'!CA$180:CA$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E623)=\"\", CA624, INDEX('TAB input'!CB$180:CB$229, $E623))","v":34.149172785632899},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E623)=\"\", CB624, INDEX('TAB input'!CC$180:CC$229, $E623))","v":34.149172785632899}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E644)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>R$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:Q659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>Q$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:Q659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:Q659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>S$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:R659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>R$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:R659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:R659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>T$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:S659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>S$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:S659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:S659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>U$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:T659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>T$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:T659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:T659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>V$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:U659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>U$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:U659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:U659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>W$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:V659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>V$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:V659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:V659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>X$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:W659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>W$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:W659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:W659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>Y$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:X659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>X$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:X659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:X659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>Z$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:Y659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>Y$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:Y659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:Y659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>AA$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:Z659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>Z$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:Z659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:Z659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>AB$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:AA659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>AA$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:AA659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:AA659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>AC$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:AB659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>AB$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:AB659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:AB659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>AD$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:AC659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>AC$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:AC659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:AC659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>AE$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:AD659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>AD$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:AD659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:AD659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>AF$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:AE659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>AE$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:AE659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:AE659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>AG$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:AF659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>AF$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:AF659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:AF659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>AH$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:AG659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>AG$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:AG659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:AG659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>AI$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:AH659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>AH$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:AH659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:AH659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>AJ$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:AI659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>AI$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:AI659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:AI659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>AK$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:AJ659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>AJ$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:AJ659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:AJ659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>AL$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:AK659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>AK$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:AK659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:AK659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>AM$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:AL659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>AL$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:AL659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:AL659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>AN$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:AM659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>AM$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:AM659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:AM659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>AO$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:AN659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>AN$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:AN659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:AN659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>AP$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:AO659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>AO$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:AO659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:AO659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>AQ$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:AP659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>AP$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:AP659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:AP659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>AR$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:AQ659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>AQ$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:AQ659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:AQ659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>AS$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:AR659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>AR$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:AR659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:AR659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>AT$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:AS659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>AS$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:AS659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:AS659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>AU$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:AT659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>AT$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:AT659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:AT659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>AV$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:AU659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>AU$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:AU659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:AU659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>AW$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:AV659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>AV$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:AV659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:AV659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>AX$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:AW659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>AW$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:AW659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:AW659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>AY$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:AX659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>AX$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:AX659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:AX659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>AZ$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:AY659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>AY$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:AY659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:AY659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>BA$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:AZ659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>AZ$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:AZ659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:AZ659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>BB$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:BA659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>BA$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:BA659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:BA659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>BC$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:BB659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>BB$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:BB659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:BB659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>BD$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:BC659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>BC$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:BC659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:BC659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>BE$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:BD659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>BD$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:BD659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:BD659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>BF$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:BE659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>BE$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:BE659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:BE659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>BG$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:BF659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>BF$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:BF659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:BF659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>BH$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:BG659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>BG$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:BG659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:BG659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>BI$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:BH659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>BH$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:BH659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:BH659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>BJ$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:BI659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>BI$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:BI659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:BI659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>BK$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:BJ659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>BJ$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:BJ659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:BJ659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>BL$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:BK659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>BK$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:BK659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:BK659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>BM$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:BL659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>BL$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:BL659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:BL659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>BN$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:BM659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>BM$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:BM659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:BM659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>BO$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:BN659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>BN$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:BN659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:BN659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>BP$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:BO659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>BO$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:BO659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:BO659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>BQ$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:BP659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>BP$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:BP659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:BP659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>BR$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:BQ659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>BQ$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:BQ659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:BQ659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>BS$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:BR659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>BR$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:BR659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:BR659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>BT$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:BS659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>BS$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:BS659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:BS659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>BU$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:BT659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>BT$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:BT659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:BT659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>BV$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:BU659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>BU$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:BU659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:BU659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>BW$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:BV659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>BV$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:BV659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:BV659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>BX$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:BW659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>BW$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:BW659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:BW659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>BY$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:BX659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>BX$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:BX659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:BX659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>BZ$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:BY659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>BY$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:BY659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:BY659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>CA$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:BZ659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>BZ$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:BZ659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:BZ659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>CB$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:CA659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>CA$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:CA659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:CA659))))","v":0},{"$f":"IF(OFFSET($G637, -$E643, $E644)=\"n/a\", 0, IF(OFFSET($G640, -$E643, $E644)=\"SL\",\nIF(OFFSET($G637, -$E643, $E644)+$E644>CC$5, IFERROR((OFFSET($G636, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))), 0), OFFSET($G636, -$E643, $E644)-SUM($G659:CB659)),\nIF(OFFSET($G638, -$E643, $E644)+$E644>CB$5, IFERROR(((OFFSET($G636, -$E643, $E644)-SUM($G659:CB659))*OFFSET($G639, -$E643, $E644)/(OFFSET($G637, -$E643, $E644))),0), OFFSET($G636, -$E643, $E644)-SUM($G659:CB659))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E682)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>L$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:K682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>K$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:K682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:K682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>M$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:L682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>L$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:L682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:L682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>N$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:M682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>M$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:M682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:M682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>O$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:N682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>N$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:N682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:N682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>P$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:O682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>O$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:O682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:O682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>Q$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:P682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>P$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:P682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:P682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>R$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:Q682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>Q$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:Q682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:Q682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>S$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:R682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>R$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:R682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:R682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>T$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:S682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>S$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:S682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:S682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>U$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:T682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>T$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:T682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:T682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>V$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:U682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>U$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:U682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:U682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>W$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:V682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>V$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:V682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:V682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>X$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:W682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>W$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:W682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:W682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>Y$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:X682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>X$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:X682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:X682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>Z$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:Y682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>Y$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:Y682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:Y682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>AA$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:Z682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>Z$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:Z682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:Z682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>AB$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AA682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>AA$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:AA682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AA682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>AC$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AB682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>AB$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:AB682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AB682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>AD$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AC682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>AC$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:AC682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AC682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>AE$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AD682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>AD$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:AD682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AD682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>AF$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AE682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>AE$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:AE682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AE682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>AG$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AF682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>AF$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:AF682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AF682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>AH$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AG682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>AG$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:AG682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AG682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>AI$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AH682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>AH$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:AH682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AH682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>AJ$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AI682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>AI$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:AI682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AI682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>AK$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AJ682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>AJ$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:AJ682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AJ682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>AL$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AK682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>AK$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:AK682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AK682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>AM$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AL682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>AL$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:AL682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AL682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>AN$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AM682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>AM$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:AM682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AM682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>AO$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AN682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>AN$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:AN682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AN682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>AP$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AO682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>AO$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:AO682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AO682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>AQ$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AP682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>AP$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:AP682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AP682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>AR$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AQ682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>AQ$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:AQ682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AQ682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>AS$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AR682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>AR$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:AR682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AR682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>AT$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AS682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>AS$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:AS682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AS682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>AU$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AT682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>AT$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:AT682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AT682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>AV$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AU682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>AU$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:AU682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AU682))))","v":0.11203630624935663},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>AW$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AV682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>AV$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:AV682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AV682))))","v":4.56566687738027E-2},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>AX$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AW682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>AW$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:AW682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AW682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>AY$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AX682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>AX$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:AX682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AX682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>AZ$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AY682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>AY$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:AY682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AY682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>BA$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AZ682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>AZ$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:AZ682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:AZ682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>BB$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BA682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>BA$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:BA682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BA682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>BC$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BB682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>BB$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:BB682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BB682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>BD$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BC682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>BC$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:BC682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BC682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>BE$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BD682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>BD$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:BD682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BD682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>BF$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BE682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>BE$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:BE682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BE682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>BG$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BF682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>BF$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:BF682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BF682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>BH$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BG682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>BG$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:BG682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BG682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>BI$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BH682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>BH$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:BH682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BH682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>BJ$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BI682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>BI$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:BI682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BI682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>BK$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BJ682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>BJ$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:BJ682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BJ682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>BL$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BK682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>BK$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:BK682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BK682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>BM$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BL682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>BL$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:BL682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BL682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>BN$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BM682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>BM$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:BM682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BM682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>BO$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BN682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>BN$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:BN682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BN682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>BP$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BO682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>BO$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:BO682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BO682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>BQ$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BP682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>BP$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:BP682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BP682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>BR$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BQ682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>BQ$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:BQ682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BQ682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>BS$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BR682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>BR$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:BR682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BR682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>BT$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BS682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>BS$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:BS682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BS682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>BU$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BT682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>BT$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:BT682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BT682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>BV$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BU682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>BU$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:BU682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BU682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>BW$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BV682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>BV$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:BV682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BV682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>BX$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BW682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>BW$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:BW682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BW682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>BY$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BX682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>BX$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:BX682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BX682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>BZ$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BY682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>BY$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:BY682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BY682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>CA$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BZ682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>BZ$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:BZ682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:BZ682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>CB$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:CA682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>CA$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:CA682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:CA682))))","v":0},{"$f":"IF(OFFSET($G672, -$E682, $E682)=\"n/a\",0,IF(OFFSET($G679, -$E682, $E682)=\"SL\",\nIF(OFFSET($G672,-$E682,$E682)+$E682>CC$5,IFERROR((OFFSET($G671,-$E682,$E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:CB682)),\nIF(OFFSET($G673,-$E682,$E682)+$E682>CB$5,IFERROR(((OFFSET($G671,-$E682,$E682)-SUM($G682:CB682))*OFFSET($G678, -$E682, $E682)/(OFFSET($G672,-$E682,$E682))),0),OFFSET($G671,-$E682,$E682)-SUM($G682:CB682))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E679)","v":"Depreciation of asset adjustments - TAB 2011-12"},null,null,{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>I$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:H694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>H$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:H694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:H694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>J$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:I694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>I$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:I694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:I694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>K$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:J694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>J$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:J694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:J694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>L$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:K694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>K$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:K694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:K694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>M$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:L694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>L$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:L694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:L694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>N$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:M694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>M$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:M694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:M694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>O$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:N694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>N$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:N694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:N694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>P$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:O694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>O$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:O694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:O694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>Q$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:P694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>P$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:P694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:P694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>R$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:Q694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>Q$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:Q694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:Q694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>S$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:R694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>R$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:R694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:R694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>T$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:S694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>S$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:S694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:S694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>U$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:T694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>T$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:T694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:T694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>V$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:U694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>U$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:U694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:U694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>W$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:V694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>V$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:V694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:V694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>X$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:W694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>W$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:W694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:W694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>Y$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:X694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>X$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:X694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:X694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>Z$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:Y694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>Y$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:Y694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:Y694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>AA$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:Z694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>Z$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:Z694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:Z694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>AB$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:AA694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>AA$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:AA694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:AA694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>AC$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:AB694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>AB$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:AB694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:AB694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>AD$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:AC694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>AC$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:AC694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:AC694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>AE$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:AD694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>AD$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:AD694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:AD694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>AF$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:AE694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>AE$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:AE694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:AE694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>AG$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:AF694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>AF$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:AF694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:AF694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>AH$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:AG694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>AG$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:AG694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:AG694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>AI$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:AH694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>AH$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:AH694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:AH694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>AJ$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:AI694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>AI$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:AI694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:AI694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>AK$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:AJ694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>AJ$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:AJ694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:AJ694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>AL$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:AK694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>AK$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:AK694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:AK694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>AM$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:AL694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>AL$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:AL694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:AL694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>AN$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:AM694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>AM$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:AM694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:AM694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>AO$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:AN694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>AN$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:AN694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:AN694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>AP$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:AO694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>AO$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:AO694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:AO694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>AQ$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:AP694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>AP$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:AP694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:AP694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>AR$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:AQ694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>AQ$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:AQ694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:AQ694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>AS$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:AR694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>AR$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:AR694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:AR694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>AT$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:AS694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>AS$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:AS694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:AS694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>AU$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:AT694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>AT$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:AT694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:AT694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>AV$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:AU694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>AU$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:AU694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:AU694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>AW$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:AV694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>AV$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:AV694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:AV694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>AX$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:AW694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>AW$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:AW694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:AW694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>AY$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:AX694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>AX$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:AX694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:AX694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>AZ$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:AY694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>AY$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:AY694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:AY694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>BA$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:AZ694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>AZ$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:AZ694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:AZ694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>BB$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:BA694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>BA$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:BA694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:BA694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>BC$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:BB694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>BB$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:BB694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:BB694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>BD$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:BC694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>BC$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:BC694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:BC694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>BE$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:BD694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>BD$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:BD694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:BD694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>BF$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:BE694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>BE$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:BE694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:BE694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>BG$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:BF694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>BF$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:BF694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:BF694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>BH$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:BG694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>BG$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:BG694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:BG694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>BI$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:BH694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>BH$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:BH694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:BH694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>BJ$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:BI694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>BI$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:BI694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:BI694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>BK$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:BJ694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>BJ$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:BJ694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:BJ694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>BL$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:BK694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>BK$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:BK694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:BK694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>BM$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:BL694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>BL$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:BL694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:BL694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>BN$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:BM694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>BM$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:BM694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:BM694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>BO$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:BN694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>BN$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:BN694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:BN694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>BP$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:BO694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>BO$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:BO694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:BO694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>BQ$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:BP694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>BP$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:BP694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:BP694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>BR$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:BQ694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>BQ$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:BQ694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:BQ694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>BS$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:BR694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>BR$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:BR694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:BR694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>BT$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:BS694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>BS$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:BS694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:BS694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>BU$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:BT694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>BT$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:BT694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:BT694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>BV$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:BU694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>BU$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:BU694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:BU694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>BW$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:BV694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>BV$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:BV694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:BV694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>BX$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:BW694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>BW$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:BW694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:BW694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>BY$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:BX694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>BX$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:BX694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:BX694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>BZ$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:BY694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>BY$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:BY694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:BY694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>CA$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:BZ694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>BZ$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:BZ694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:BZ694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>CB$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:CA694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>CA$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:CA694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:CA694))))","v":0},{"$f":"IF(OFFSET($G672, -$E678, $E679)=\"n/a\", 0, IF(OFFSET($G675, -$E678, $E679)=\"SL\",\nIF(OFFSET($G672, -$E678, $E679)+$E679>CC$5, IFERROR((OFFSET($G671, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))), 0), OFFSET($G671, -$E678, $E679)-SUM($G694:CB694)),\nIF(OFFSET($G673, -$E678, $E679)+$E679>CB$5, IFERROR(((OFFSET($G671, -$E678, $E679)-SUM($G694:CB694))*OFFSET($G674, -$E678, $E679)/(OFFSET($G672, -$E678, $E679))),0), OFFSET($G671, -$E678, $E679)-SUM($G694:CB694))))","v":0}]
[null,null,null,null,{"$f":"E667+1","v":17},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E711)","v":15.487893263195248},{"$f":"INDEX('TAB input'!H$18:H$67, $E711)-INDEX('TAB input'!H$72:H$121, $E711)-INDEX('TAB input'!H$126:H$175, $E711)","v":1.8641194058527102},{"$f":"INDEX('TAB input'!I$18:I$67, $E711)-INDEX('TAB input'!I$72:I$121, $E711)-INDEX('TAB input'!I$126:I$175, $E711)","v":2.1293370257918851},{"$f":"INDEX('TAB input'!J$18:J$67, $E711)-INDEX('TAB input'!J$72:J$121, $E711)-INDEX('TAB input'!J$126:J$175, $E711)","v":2.1723091510659911},{"$f":"INDEX('TAB input'!K$18:K$67, $E711)-INDEX('TAB input'!K$72:K$121, $E711)-INDEX('TAB input'!K$126:K$175, $E711)","v":3.67},{"$f":"INDEX('TAB input'!L$18:L$67, $E711)-INDEX('TAB input'!L$72:L$121, $E711)-INDEX('TAB input'!L$126:L$175, $E711)","v":3.6955691655000003},{"$f":"INDEX('TAB input'!M$18:M$67, $E711)-INDEX('TAB input'!M$72:M$121, $E711)-INDEX('TAB input'!M$126:M$175, $E711)","v":4.840973944597776},{"$f":"INDEX('TAB input'!N$18:N$67, $E711)-INDEX('TAB input'!N$72:N$121, $E711)-INDEX('TAB input'!N$126:N$175, $E711)","v":5.8579248858170949},{"$f":"INDEX('TAB input'!O$18:O$67, $E711)-INDEX('TAB input'!O$72:O$121, $E711)-INDEX('TAB input'!O$126:O$175, $E711)","v":4.4030413256699994},{"$f":"INDEX('TAB input'!P$18:P$67, $E711)-INDEX('TAB input'!P$72:P$121, $E711)-INDEX('TAB input'!P$126:P$175, $E711)","v":3.7475093276792411},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E711)-INDEX('TAB input'!Q$72:Q$121, $E711)-INDEX('TAB input'!Q$126:Q$175, $E711)","v":4.4301044597394981},{"$f":"INDEX('TAB input'!R$18:R$67, $E711)-INDEX('TAB input'!R$72:R$121, $E711)-INDEX('TAB input'!R$126:R$175, $E711)","v":3.3374714097823319},{"$f":"INDEX('TAB input'!S$18:S$67, $E711)-INDEX('TAB input'!S$72:S$121, $E711)-INDEX('TAB input'!S$126:S$175, $E711)","v":4.0024034720613955},{"$f":"INDEX('TAB input'!T$18:T$67, $E711)-INDEX('TAB input'!T$72:T$121, $E711)-INDEX('TAB input'!T$126:T$175, $E711)","v":3.59300250033548},{"$f":"INDEX('TAB input'!U$18:U$67, $E711)-INDEX('TAB input'!U$72:U$121, $E711)-INDEX('TAB input'!U$126:U$175, $E711)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E711)-INDEX('TAB input'!V$72:V$121, $E711)-INDEX('TAB input'!V$126:V$175, $E711)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E711)-INDEX('TAB input'!W$72:W$121, $E711)-INDEX('TAB input'!W$126:W$175, $E711)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E711)-INDEX('TAB input'!X$72:X$121, $E711)-INDEX('TAB input'!X$126:X$175, $E711)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E711)-INDEX('TAB input'!Y$72:Y$121, $E711)-INDEX('TAB input'!Y$126:Y$175, $E711)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E711)-INDEX('TAB input'!Z$72:Z$121, $E711)-INDEX('TAB input'!Z$126:Z$175, $E711)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E711)-INDEX('TAB input'!AA$72:AA$121, $E711)-INDEX('TAB input'!AA$126:AA$175, $E711)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E711)-INDEX('TAB input'!AB$72:AB$121, $E711)-INDEX('TAB input'!AB$126:AB$175, $E711)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E711)-INDEX('TAB input'!AC$72:AC$121, $E711)-INDEX('TAB input'!AC$126:AC$175, $E711)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E711)-INDEX('TAB input'!AD$72:AD$121, $E711)-INDEX('TAB input'!AD$126:AD$175, $E711)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E711)-INDEX('TAB input'!AE$72:AE$121, $E711)-INDEX('TAB input'!AE$126:AE$175, $E711)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E711)-INDEX('TAB input'!AF$72:AF$121, $E711)-INDEX('TAB input'!AF$126:AF$175, $E711)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E711)-INDEX('TAB input'!AG$72:AG$121, $E711)-INDEX('TAB input'!AG$126:AG$175, $E711)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E711)-INDEX('TAB input'!AH$72:AH$121, $E711)-INDEX('TAB input'!AH$126:AH$175, $E711)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E711)-INDEX('TAB input'!AI$72:AI$121, $E711)-INDEX('TAB input'!AI$126:AI$175, $E711)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E711)-INDEX('TAB input'!AJ$72:AJ$121, $E711)-INDEX('TAB input'!AJ$126:AJ$175, $E711)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E711)-INDEX('TAB input'!AK$72:AK$121, $E711)-INDEX('TAB input'!AK$126:AK$175, $E711)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E711)-INDEX('TAB input'!AL$72:AL$121, $E711)-INDEX('TAB input'!AL$126:AL$175, $E711)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E711)-INDEX('TAB input'!AM$72:AM$121, $E711)-INDEX('TAB input'!AM$126:AM$175, $E711)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E711)-INDEX('TAB input'!AN$72:AN$121, $E711)-INDEX('TAB input'!AN$126:AN$175, $E711)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E711)-INDEX('TAB input'!AO$72:AO$121, $E711)-INDEX('TAB input'!AO$126:AO$175, $E711)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E711)-INDEX('TAB input'!AP$72:AP$121, $E711)-INDEX('TAB input'!AP$126:AP$175, $E711)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E711)-INDEX('TAB input'!AQ$72:AQ$121, $E711)-INDEX('TAB input'!AQ$126:AQ$175, $E711)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E711)-INDEX('TAB input'!AR$72:AR$121, $E711)-INDEX('TAB input'!AR$126:AR$175, $E711)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E711)-INDEX('TAB input'!AS$72:AS$121, $E711)-INDEX('TAB input'!AS$126:AS$175, $E711)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E711)-INDEX('TAB input'!AT$72:AT$121, $E711)-INDEX('TAB input'!AT$126:AT$175, $E711)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E711)-INDEX('TAB input'!AU$72:AU$121, $E711)-INDEX('TAB input'!AU$126:AU$175, $E711)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E711)-INDEX('TAB input'!AV$72:AV$121, $E711)-INDEX('TAB input'!AV$126:AV$175, $E711)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E711)-INDEX('TAB input'!AW$72:AW$121, $E711)-INDEX('TAB input'!AW$126:AW$175, $E711)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E711)-INDEX('TAB input'!AX$72:AX$121, $E711)-INDEX('TAB input'!AX$126:AX$175, $E711)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E711)-INDEX('TAB input'!AY$72:AY$121, $E711)-INDEX('TAB input'!AY$126:AY$175, $E711)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E711)-INDEX('TAB input'!AZ$72:AZ$121, $E711)-INDEX('TAB input'!AZ$126:AZ$175, $E711)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E711)-INDEX('TAB input'!BA$72:BA$121, $E711)-INDEX('TAB input'!BA$126:BA$175, $E711)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E711)-INDEX('TAB input'!BB$72:BB$121, $E711)-INDEX('TAB input'!BB$126:BB$175, $E711)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E711)-INDEX('TAB input'!BC$72:BC$121, $E711)-INDEX('TAB input'!BC$126:BC$175, $E711)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E711)-INDEX('TAB input'!BD$72:BD$121, $E711)-INDEX('TAB input'!BD$126:BD$175, $E711)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E711)-INDEX('TAB input'!BE$72:BE$121, $E711)-INDEX('TAB input'!BE$126:BE$175, $E711)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E711)-INDEX('TAB input'!BF$72:BF$121, $E711)-INDEX('TAB input'!BF$126:BF$175, $E711)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E711)-INDEX('TAB input'!BG$72:BG$121, $E711)-INDEX('TAB input'!BG$126:BG$175, $E711)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E711)-INDEX('TAB input'!BH$72:BH$121, $E711)-INDEX('TAB input'!BH$126:BH$175, $E711)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E711)-INDEX('TAB input'!BI$72:BI$121, $E711)-INDEX('TAB input'!BI$126:BI$175, $E711)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E711)-INDEX('TAB input'!BJ$72:BJ$121, $E711)-INDEX('TAB input'!BJ$126:BJ$175, $E711)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E711)-INDEX('TAB input'!BK$72:BK$121, $E711)-INDEX('TAB input'!BK$126:BK$175, $E711)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E711)-INDEX('TAB input'!BL$72:BL$121, $E711)-INDEX('TAB input'!BL$126:BL$175, $E711)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E711)-INDEX('TAB input'!BM$72:BM$121, $E711)-INDEX('TAB input'!BM$126:BM$175, $E711)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E711)-INDEX('TAB input'!BN$72:BN$121, $E711)-INDEX('TAB input'!BN$126:BN$175, $E711)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E711)-INDEX('TAB input'!BO$72:BO$121, $E711)-INDEX('TAB input'!BO$126:BO$175, $E711)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E711)-INDEX('TAB input'!BP$72:BP$121, $E711)-INDEX('TAB input'!BP$126:BP$175, $E711)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E711)-INDEX('TAB input'!BQ$72:BQ$121, $E711)-INDEX('TAB input'!BQ$126:BQ$175, $E711)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E711)-INDEX('TAB input'!BR$72:BR$121, $E711)-INDEX('TAB input'!BR$126:BR$175, $E711)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E711)-INDEX('TAB input'!BS$72:BS$121, $E711)-INDEX('TAB input'!BS$126:BS$175, $E711)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E711)-INDEX('TAB input'!BT$72:BT$121, $E711)-INDEX('TAB input'!BT$126:BT$175, $E711)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E711)-INDEX('TAB input'!BU$72:BU$121, $E711)-INDEX('TAB input'!BU$126:BU$175, $E711)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E711)-INDEX('TAB input'!BV$72:BV$121, $E711)-INDEX('TAB input'!BV$126:BV$175, $E711)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E711)-INDEX('TAB input'!BW$72:BW$121, $E711)-INDEX('TAB input'!BW$126:BW$175, $E711)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E711)-INDEX('TAB input'!BX$72:BX$121, $E711)-INDEX('TAB input'!BX$126:BX$175, $E711)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E711)-INDEX('TAB input'!BY$72:BY$121, $E711)-INDEX('TAB input'!BY$126:BY$175, $E711)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E711)-INDEX('TAB input'!BZ$72:BZ$121, $E711)-INDEX('TAB input'!BZ$126:BZ$175, $E711)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E711)-INDEX('TAB input'!CA$72:CA$121, $E711)-INDEX('TAB input'!CA$126:CA$175, $E711)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E711)-INDEX('TAB input'!CB$72:CB$121, $E711)-INDEX('TAB input'!CB$126:CB$175, $E711)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E711)-INDEX('TAB input'!CC$72:CC$121, $E711)-INDEX('TAB input'!CC$126:CC$175, $E711)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E711)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E711)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E711)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E711)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E711)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E711)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E711)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E711)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E711)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E711)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E711)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E711)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E711)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E711)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E711)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E711)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E711)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E711)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E711)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E711)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E711)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E711)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E711)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E711)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E711)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E711)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E711)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E711)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E711)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E711)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E711)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E711)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E711)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E711)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E711)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E711)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E711)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E711)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E711)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E711)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E711)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E711)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E711)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E711)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E711)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E711)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E711)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E711)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E711)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E711)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E711)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E711)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E711)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E711)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E711)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E711)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E711)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E711)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E711)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E711)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E711)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E711)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E711)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E711)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E711)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E711)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E711)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E711)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E711)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E711)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E711)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E711)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E711)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E711)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E731)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>Q$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:P746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>P$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:P746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:P746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>R$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:Q746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>Q$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:Q746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:Q746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>S$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:R746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>R$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:R746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:R746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>T$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:S746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>S$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:S746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:S746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>U$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:T746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>T$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:T746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:T746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>V$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:U746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>U$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:U746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:U746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>W$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:V746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>V$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:V746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:V746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>X$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:W746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>W$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:W746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:W746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>Y$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:X746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>X$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:X746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:X746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>Z$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:Y746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>Y$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:Y746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:Y746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>AA$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:Z746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>Z$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:Z746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:Z746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>AB$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:AA746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>AA$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:AA746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:AA746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>AC$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:AB746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>AB$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:AB746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:AB746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>AD$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:AC746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>AC$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:AC746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:AC746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>AE$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:AD746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>AD$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:AD746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:AD746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>AF$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:AE746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>AE$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:AE746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:AE746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>AG$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:AF746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>AF$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:AF746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:AF746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>AH$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:AG746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>AG$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:AG746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:AG746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>AI$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:AH746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>AH$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:AH746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:AH746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>AJ$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:AI746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>AI$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:AI746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:AI746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>AK$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:AJ746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>AJ$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:AJ746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:AJ746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>AL$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:AK746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>AK$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:AK746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:AK746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>AM$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:AL746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>AL$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:AL746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:AL746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>AN$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:AM746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>AM$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:AM746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:AM746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>AO$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:AN746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>AN$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:AN746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:AN746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>AP$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:AO746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>AO$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:AO746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:AO746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>AQ$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:AP746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>AP$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:AP746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:AP746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>AR$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:AQ746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>AQ$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:AQ746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:AQ746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>AS$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:AR746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>AR$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:AR746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:AR746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>AT$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:AS746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>AS$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:AS746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:AS746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>AU$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:AT746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>AT$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:AT746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:AT746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>AV$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:AU746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>AU$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:AU746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:AU746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>AW$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:AV746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>AV$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:AV746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:AV746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>AX$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:AW746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>AW$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:AW746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:AW746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>AY$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:AX746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>AX$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:AX746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:AX746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>AZ$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:AY746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>AY$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:AY746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:AY746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>BA$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:AZ746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>AZ$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:AZ746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:AZ746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>BB$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:BA746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>BA$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:BA746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:BA746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>BC$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:BB746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>BB$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:BB746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:BB746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>BD$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:BC746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>BC$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:BC746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:BC746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>BE$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:BD746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>BD$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:BD746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:BD746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>BF$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:BE746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>BE$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:BE746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:BE746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>BG$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:BF746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>BF$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:BF746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:BF746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>BH$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:BG746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>BG$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:BG746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:BG746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>BI$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:BH746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>BH$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:BH746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:BH746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>BJ$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:BI746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>BI$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:BI746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:BI746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>BK$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:BJ746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>BJ$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:BJ746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:BJ746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>BL$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:BK746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>BK$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:BK746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:BK746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>BM$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:BL746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>BL$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:BL746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:BL746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>BN$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:BM746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>BM$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:BM746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:BM746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>BO$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:BN746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>BN$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:BN746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:BN746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>BP$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:BO746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>BO$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:BO746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:BO746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>BQ$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:BP746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>BP$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:BP746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:BP746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>BR$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:BQ746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>BQ$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:BQ746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:BQ746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>BS$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:BR746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>BR$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:BR746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:BR746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>BT$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:BS746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>BS$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:BS746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:BS746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>BU$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:BT746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>BT$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:BT746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:BT746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>BV$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:BU746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>BU$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:BU746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:BU746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>BW$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:BV746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>BV$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:BV746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:BV746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>BX$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:BW746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>BW$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:BW746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:BW746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>BY$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:BX746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>BX$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:BX746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:BX746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>BZ$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:BY746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>BY$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:BY746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:BY746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>CA$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:BZ746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>BZ$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:BZ746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:BZ746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>CB$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:CA746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>CA$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:CA746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:CA746))))","v":0},{"$f":"IF(OFFSET($G724, -$E730, $E731)=\"n/a\", 0, IF(OFFSET($G727, -$E730, $E731)=\"SL\",\nIF(OFFSET($G724, -$E730, $E731)+$E731>CC$5, IFERROR((OFFSET($G723, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))), 0), OFFSET($G723, -$E730, $E731)-SUM($G746:CB746)),\nIF(OFFSET($G725, -$E730, $E731)+$E731>CB$5, IFERROR(((OFFSET($G723, -$E730, $E731)-SUM($G746:CB746))*OFFSET($G726, -$E730, $E731)/(OFFSET($G724, -$E730, $E731))),0), OFFSET($G723, -$E730, $E731)-SUM($G746:CB746))))","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E755)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E755)=\"\", G763, INDEX('TAB input'!H$446:H$495, $E755))","v":"SL"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E755)=\"\", H763, INDEX('TAB input'!I$446:I$495, $E755))","v":"SL"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E755)=\"\", I763, INDEX('TAB input'!J$446:J$495, $E755))","v":"SL"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E755)=\"\", J763, INDEX('TAB input'!K$446:K$495, $E755))","v":"SL"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E755)=\"\", K763, INDEX('TAB input'!L$446:L$495, $E755))","v":"SL"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E755)=\"\", L763, INDEX('TAB input'!M$446:M$495, $E755))","v":"SL"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E755)=\"\", M763, INDEX('TAB input'!N$446:N$495, $E755))","v":"SL"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E755)=\"\", N763, INDEX('TAB input'!O$446:O$495, $E755))","v":"SL"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E755)=\"\", O763, INDEX('TAB input'!P$446:P$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E755)=\"\", P763, INDEX('TAB input'!Q$446:Q$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E755)=\"\", Q763, INDEX('TAB input'!R$446:R$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E755)=\"\", R763, INDEX('TAB input'!S$446:S$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E755)=\"\", S763, INDEX('TAB input'!T$446:T$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E755)=\"\", T763, INDEX('TAB input'!U$446:U$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E755)=\"\", U763, INDEX('TAB input'!V$446:V$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E755)=\"\", V763, INDEX('TAB input'!W$446:W$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E755)=\"\", W763, INDEX('TAB input'!X$446:X$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E755)=\"\", X763, INDEX('TAB input'!Y$446:Y$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E755)=\"\", Y763, INDEX('TAB input'!Z$446:Z$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E755)=\"\", Z763, INDEX('TAB input'!AA$446:AA$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E755)=\"\", AA763, INDEX('TAB input'!AB$446:AB$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E755)=\"\", AB763, INDEX('TAB input'!AC$446:AC$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E755)=\"\", AC763, INDEX('TAB input'!AD$446:AD$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E755)=\"\", AD763, INDEX('TAB input'!AE$446:AE$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E755)=\"\", AE763, INDEX('TAB input'!AF$446:AF$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E755)=\"\", AF763, INDEX('TAB input'!AG$446:AG$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E755)=\"\", AG763, INDEX('TAB input'!AH$446:AH$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E755)=\"\", AH763, INDEX('TAB input'!AI$446:AI$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E755)=\"\", AI763, INDEX('TAB input'!AJ$446:AJ$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E755)=\"\", AJ763, INDEX('TAB input'!AK$446:AK$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E755)=\"\", AK763, INDEX('TAB input'!AL$446:AL$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E755)=\"\", AL763, INDEX('TAB input'!AM$446:AM$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E755)=\"\", AM763, INDEX('TAB input'!AN$446:AN$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E755)=\"\", AN763, INDEX('TAB input'!AO$446:AO$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E755)=\"\", AO763, INDEX('TAB input'!AP$446:AP$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E755)=\"\", AP763, INDEX('TAB input'!AQ$446:AQ$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E755)=\"\", AQ763, INDEX('TAB input'!AR$446:AR$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E755)=\"\", AR763, INDEX('TAB input'!AS$446:AS$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E755)=\"\", AS763, INDEX('TAB input'!AT$446:AT$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E755)=\"\", AT763, INDEX('TAB input'!AU$446:AU$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E755)=\"\", AU763, INDEX('TAB input'!AV$446:AV$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E755)=\"\", AV763, INDEX('TAB input'!AW$446:AW$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E755)=\"\", AW763, INDEX('TAB input'!AX$446:AX$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E755)=\"\", AX763, INDEX('TAB input'!AY$446:AY$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E755)=\"\", AY763, INDEX('TAB input'!AZ$446:AZ$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E755)=\"\", AZ763, INDEX('TAB input'!BA$446:BA$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E755)=\"\", BA763, INDEX('TAB input'!BB$446:BB$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E755)=\"\", BB763, INDEX('TAB input'!BC$446:BC$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E755)=\"\", BC763, INDEX('TAB input'!BD$446:BD$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E755)=\"\", BD763, INDEX('TAB input'!BE$446:BE$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E755)=\"\", BE763, INDEX('TAB input'!BF$446:BF$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E755)=\"\", BF763, INDEX('TAB input'!BG$446:BG$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E755)=\"\", BG763, INDEX('TAB input'!BH$446:BH$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E755)=\"\", BH763, INDEX('TAB input'!BI$446:BI$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E755)=\"\", BI763, INDEX('TAB input'!BJ$446:BJ$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E755)=\"\", BJ763, INDEX('TAB input'!BK$446:BK$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E755)=\"\", BK763, INDEX('TAB input'!BL$446:BL$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E755)=\"\", BL763, INDEX('TAB input'!BM$446:BM$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E755)=\"\", BM763, INDEX('TAB input'!BN$446:BN$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E755)=\"\", BN763, INDEX('TAB input'!BO$446:BO$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E755)=\"\", BO763, INDEX('TAB input'!BP$446:BP$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E755)=\"\", BP763, INDEX('TAB input'!BQ$446:BQ$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E755)=\"\", BQ763, INDEX('TAB input'!BR$446:BR$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E755)=\"\", BR763, INDEX('TAB input'!BS$446:BS$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E755)=\"\", BS763, INDEX('TAB input'!BT$446:BT$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E755)=\"\", BT763, INDEX('TAB input'!BU$446:BU$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E755)=\"\", BU763, INDEX('TAB input'!BV$446:BV$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E755)=\"\", BV763, INDEX('TAB input'!BW$446:BW$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E755)=\"\", BW763, INDEX('TAB input'!BX$446:BX$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E755)=\"\", BX763, INDEX('TAB input'!BY$446:BY$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E755)=\"\", BY763, INDEX('TAB input'!BZ$446:BZ$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E755)=\"\", BZ763, INDEX('TAB input'!CA$446:CA$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E755)=\"\", CA763, INDEX('TAB input'!CB$446:CB$495, $E755))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E755)=\"\", CB763, INDEX('TAB input'!CC$446:CC$495, $E755))","v":"DV"}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E767)","v":"Depreciation of asset adjustments - TAB 2011-12"},null,null,{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>I$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:H782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>H$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:H782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:H782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>J$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:I782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>I$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:I782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:I782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>K$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:J782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>J$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:J782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:J782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>L$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:K782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>K$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:K782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:K782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>M$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:L782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>L$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:L782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:L782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>N$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:M782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>M$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:M782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:M782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>O$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:N782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>N$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:N782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:N782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>P$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:O782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>O$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:O782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:O782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>Q$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:P782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>P$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:P782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:P782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>R$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:Q782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>Q$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:Q782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:Q782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>S$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:R782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>R$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:R782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:R782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>T$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:S782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>S$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:S782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:S782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>U$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:T782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>T$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:T782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:T782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>V$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:U782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>U$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:U782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:U782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>W$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:V782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>V$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:V782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:V782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>X$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:W782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>W$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:W782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:W782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>Y$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:X782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>X$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:X782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:X782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>Z$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:Y782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>Y$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:Y782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:Y782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>AA$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:Z782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>Z$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:Z782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:Z782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>AB$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:AA782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>AA$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:AA782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:AA782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>AC$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:AB782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>AB$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:AB782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:AB782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>AD$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:AC782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>AC$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:AC782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:AC782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>AE$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:AD782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>AD$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:AD782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:AD782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>AF$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:AE782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>AE$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:AE782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:AE782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>AG$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:AF782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>AF$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:AF782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:AF782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>AH$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:AG782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>AG$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:AG782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:AG782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>AI$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:AH782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>AH$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:AH782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:AH782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>AJ$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:AI782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>AI$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:AI782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:AI782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>AK$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:AJ782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>AJ$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:AJ782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:AJ782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>AL$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:AK782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>AK$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:AK782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:AK782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>AM$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:AL782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>AL$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:AL782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:AL782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>AN$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:AM782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>AM$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:AM782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:AM782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>AO$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:AN782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>AN$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:AN782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:AN782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>AP$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:AO782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>AO$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:AO782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:AO782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>AQ$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:AP782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>AP$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:AP782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:AP782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>AR$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:AQ782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>AQ$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:AQ782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:AQ782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>AS$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:AR782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>AR$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:AR782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:AR782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>AT$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:AS782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>AS$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:AS782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:AS782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>AU$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:AT782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>AT$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:AT782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:AT782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>AV$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:AU782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>AU$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:AU782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:AU782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>AW$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:AV782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>AV$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:AV782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:AV782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>AX$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:AW782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>AW$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:AW782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:AW782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>AY$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:AX782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>AX$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:AX782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:AX782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>AZ$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:AY782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>AY$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:AY782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:AY782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>BA$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:AZ782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>AZ$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:AZ782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:AZ782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>BB$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:BA782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>BA$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:BA782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:BA782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>BC$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:BB782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>BB$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:BB782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:BB782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>BD$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:BC782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>BC$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:BC782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:BC782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>BE$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:BD782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>BD$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:BD782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:BD782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>BF$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:BE782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>BE$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:BE782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:BE782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>BG$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:BF782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>BF$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:BF782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:BF782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>BH$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:BG782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>BG$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:BG782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:BG782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>BI$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:BH782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>BH$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:BH782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:BH782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>BJ$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:BI782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>BI$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:BI782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:BI782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>BK$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:BJ782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>BJ$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:BJ782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:BJ782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>BL$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:BK782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>BK$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:BK782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:BK782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>BM$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:BL782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>BL$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:BL782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:BL782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>BN$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:BM782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>BM$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:BM782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:BM782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>BO$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:BN782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>BN$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:BN782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:BN782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>BP$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:BO782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>BO$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:BO782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:BO782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>BQ$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:BP782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>BP$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:BP782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:BP782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>BR$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:BQ782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>BQ$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:BQ782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:BQ782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>BS$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:BR782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>BR$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:BR782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:BR782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>BT$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:BS782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>BS$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:BS782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:BS782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>BU$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:BT782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>BT$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:BT782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:BT782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>BV$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:BU782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>BU$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:BU782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:BU782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>BW$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:BV782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>BV$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:BV782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:BV782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>BX$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:BW782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>BW$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:BW782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:BW782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>BY$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:BX782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>BX$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:BX782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:BX782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>BZ$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:BY782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>BY$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:BY782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:BY782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>CA$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:BZ782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>BZ$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:BZ782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:BZ782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>CB$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:CA782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>CA$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:CA782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:CA782))))","v":0},{"$f":"IF(OFFSET($G760, -$E766, $E767)=\"n/a\", 0, IF(OFFSET($G763, -$E766, $E767)=\"SL\",\nIF(OFFSET($G760, -$E766, $E767)+$E767>CC$5, IFERROR((OFFSET($G759, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))), 0), OFFSET($G759, -$E766, $E767)-SUM($G782:CB782)),\nIF(OFFSET($G761, -$E766, $E767)+$E767>CB$5, IFERROR(((OFFSET($G759, -$E766, $E767)-SUM($G782:CB782))*OFFSET($G762, -$E766, $E767)/(OFFSET($G760, -$E766, $E767))),0), OFFSET($G759, -$E766, $E767)-SUM($G782:CB782))))","v":0}]
[null,null,null,null,{"$f":"E755+1","v":19},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E799)","v":38.289664435777283},{"$f":"INDEX('TAB input'!H$18:H$67, $E799)-INDEX('TAB input'!H$72:H$121, $E799)-INDEX('TAB input'!H$126:H$175, $E799)","v":4.8059079394031441},{"$f":"INDEX('TAB input'!I$18:I$67, $E799)-INDEX('TAB input'!I$72:I$121, $E799)-INDEX('TAB input'!I$126:I$175, $E799)","v":6.2804639746097806},{"$f":"INDEX('TAB input'!J$18:J$67, $E799)-INDEX('TAB input'!J$72:J$121, $E799)-INDEX('TAB input'!J$126:J$175, $E799)","v":5.3246569208324779},{"$f":"INDEX('TAB input'!K$18:K$67, $E799)-INDEX('TAB input'!K$72:K$121, $E799)-INDEX('TAB input'!K$126:K$175, $E799)","v":6.8229999999999995},{"$f":"INDEX('TAB input'!L$18:L$67, $E799)-INDEX('TAB input'!L$72:L$121, $E799)-INDEX('TAB input'!L$126:L$175, $E799)","v":6.8564367853500006},{"$f":"INDEX('TAB input'!M$18:M$67, $E799)-INDEX('TAB input'!M$72:M$121, $E799)-INDEX('TAB input'!M$126:M$175, $E799)","v":10.204400505416878},{"$f":"INDEX('TAB input'!N$18:N$67, $E799)-INDEX('TAB input'!N$72:N$121, $E799)-INDEX('TAB input'!N$126:N$175, $E799)","v":12.490136911445369},{"$f":"INDEX('TAB input'!O$18:O$67, $E799)-INDEX('TAB input'!O$72:O$121, $E799)-INDEX('TAB input'!O$126:O$175, $E799)","v":9.686295489020246},{"$f":"INDEX('TAB input'!P$18:P$67, $E799)-INDEX('TAB input'!P$72:P$121, $E799)-INDEX('TAB input'!P$126:P$175, $E799)","v":8.3384790744687418},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E799)-INDEX('TAB input'!Q$72:Q$121, $E799)-INDEX('TAB input'!Q$126:Q$175, $E799)","v":10.45816484736436},{"$f":"INDEX('TAB input'!R$18:R$67, $E799)-INDEX('TAB input'!R$72:R$121, $E799)-INDEX('TAB input'!R$126:R$175, $E799)","v":8.2855757645550092},{"$f":"INDEX('TAB input'!S$18:S$67, $E799)-INDEX('TAB input'!S$72:S$121, $E799)-INDEX('TAB input'!S$126:S$175, $E799)","v":8.6354498552070744},{"$f":"INDEX('TAB input'!T$18:T$67, $E799)-INDEX('TAB input'!T$72:T$121, $E799)-INDEX('TAB input'!T$126:T$175, $E799)","v":9.5858523026445077},{"$f":"INDEX('TAB input'!U$18:U$67, $E799)-INDEX('TAB input'!U$72:U$121, $E799)-INDEX('TAB input'!U$126:U$175, $E799)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E799)-INDEX('TAB input'!V$72:V$121, $E799)-INDEX('TAB input'!V$126:V$175, $E799)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E799)-INDEX('TAB input'!W$72:W$121, $E799)-INDEX('TAB input'!W$126:W$175, $E799)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E799)-INDEX('TAB input'!X$72:X$121, $E799)-INDEX('TAB input'!X$126:X$175, $E799)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E799)-INDEX('TAB input'!Y$72:Y$121, $E799)-INDEX('TAB input'!Y$126:Y$175, $E799)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E799)-INDEX('TAB input'!Z$72:Z$121, $E799)-INDEX('TAB input'!Z$126:Z$175, $E799)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E799)-INDEX('TAB input'!AA$72:AA$121, $E799)-INDEX('TAB input'!AA$126:AA$175, $E799)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E799)-INDEX('TAB input'!AB$72:AB$121, $E799)-INDEX('TAB input'!AB$126:AB$175, $E799)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E799)-INDEX('TAB input'!AC$72:AC$121, $E799)-INDEX('TAB input'!AC$126:AC$175, $E799)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E799)-INDEX('TAB input'!AD$72:AD$121, $E799)-INDEX('TAB input'!AD$126:AD$175, $E799)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E799)-INDEX('TAB input'!AE$72:AE$121, $E799)-INDEX('TAB input'!AE$126:AE$175, $E799)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E799)-INDEX('TAB input'!AF$72:AF$121, $E799)-INDEX('TAB input'!AF$126:AF$175, $E799)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E799)-INDEX('TAB input'!AG$72:AG$121, $E799)-INDEX('TAB input'!AG$126:AG$175, $E799)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E799)-INDEX('TAB input'!AH$72:AH$121, $E799)-INDEX('TAB input'!AH$126:AH$175, $E799)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E799)-INDEX('TAB input'!AI$72:AI$121, $E799)-INDEX('TAB input'!AI$126:AI$175, $E799)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E799)-INDEX('TAB input'!AJ$72:AJ$121, $E799)-INDEX('TAB input'!AJ$126:AJ$175, $E799)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E799)-INDEX('TAB input'!AK$72:AK$121, $E799)-INDEX('TAB input'!AK$126:AK$175, $E799)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E799)-INDEX('TAB input'!AL$72:AL$121, $E799)-INDEX('TAB input'!AL$126:AL$175, $E799)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E799)-INDEX('TAB input'!AM$72:AM$121, $E799)-INDEX('TAB input'!AM$126:AM$175, $E799)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E799)-INDEX('TAB input'!AN$72:AN$121, $E799)-INDEX('TAB input'!AN$126:AN$175, $E799)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E799)-INDEX('TAB input'!AO$72:AO$121, $E799)-INDEX('TAB input'!AO$126:AO$175, $E799)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E799)-INDEX('TAB input'!AP$72:AP$121, $E799)-INDEX('TAB input'!AP$126:AP$175, $E799)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E799)-INDEX('TAB input'!AQ$72:AQ$121, $E799)-INDEX('TAB input'!AQ$126:AQ$175, $E799)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E799)-INDEX('TAB input'!AR$72:AR$121, $E799)-INDEX('TAB input'!AR$126:AR$175, $E799)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E799)-INDEX('TAB input'!AS$72:AS$121, $E799)-INDEX('TAB input'!AS$126:AS$175, $E799)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E799)-INDEX('TAB input'!AT$72:AT$121, $E799)-INDEX('TAB input'!AT$126:AT$175, $E799)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E799)-INDEX('TAB input'!AU$72:AU$121, $E799)-INDEX('TAB input'!AU$126:AU$175, $E799)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E799)-INDEX('TAB input'!AV$72:AV$121, $E799)-INDEX('TAB input'!AV$126:AV$175, $E799)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E799)-INDEX('TAB input'!AW$72:AW$121, $E799)-INDEX('TAB input'!AW$126:AW$175, $E799)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E799)-INDEX('TAB input'!AX$72:AX$121, $E799)-INDEX('TAB input'!AX$126:AX$175, $E799)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E799)-INDEX('TAB input'!AY$72:AY$121, $E799)-INDEX('TAB input'!AY$126:AY$175, $E799)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E799)-INDEX('TAB input'!AZ$72:AZ$121, $E799)-INDEX('TAB input'!AZ$126:AZ$175, $E799)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E799)-INDEX('TAB input'!BA$72:BA$121, $E799)-INDEX('TAB input'!BA$126:BA$175, $E799)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E799)-INDEX('TAB input'!BB$72:BB$121, $E799)-INDEX('TAB input'!BB$126:BB$175, $E799)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E799)-INDEX('TAB input'!BC$72:BC$121, $E799)-INDEX('TAB input'!BC$126:BC$175, $E799)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E799)-INDEX('TAB input'!BD$72:BD$121, $E799)-INDEX('TAB input'!BD$126:BD$175, $E799)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E799)-INDEX('TAB input'!BE$72:BE$121, $E799)-INDEX('TAB input'!BE$126:BE$175, $E799)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E799)-INDEX('TAB input'!BF$72:BF$121, $E799)-INDEX('TAB input'!BF$126:BF$175, $E799)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E799)-INDEX('TAB input'!BG$72:BG$121, $E799)-INDEX('TAB input'!BG$126:BG$175, $E799)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E799)-INDEX('TAB input'!BH$72:BH$121, $E799)-INDEX('TAB input'!BH$126:BH$175, $E799)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E799)-INDEX('TAB input'!BI$72:BI$121, $E799)-INDEX('TAB input'!BI$126:BI$175, $E799)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E799)-INDEX('TAB input'!BJ$72:BJ$121, $E799)-INDEX('TAB input'!BJ$126:BJ$175, $E799)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E799)-INDEX('TAB input'!BK$72:BK$121, $E799)-INDEX('TAB input'!BK$126:BK$175, $E799)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E799)-INDEX('TAB input'!BL$72:BL$121, $E799)-INDEX('TAB input'!BL$126:BL$175, $E799)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E799)-INDEX('TAB input'!BM$72:BM$121, $E799)-INDEX('TAB input'!BM$126:BM$175, $E799)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E799)-INDEX('TAB input'!BN$72:BN$121, $E799)-INDEX('TAB input'!BN$126:BN$175, $E799)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E799)-INDEX('TAB input'!BO$72:BO$121, $E799)-INDEX('TAB input'!BO$126:BO$175, $E799)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E799)-INDEX('TAB input'!BP$72:BP$121, $E799)-INDEX('TAB input'!BP$126:BP$175, $E799)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E799)-INDEX('TAB input'!BQ$72:BQ$121, $E799)-INDEX('TAB input'!BQ$126:BQ$175, $E799)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E799)-INDEX('TAB input'!BR$72:BR$121, $E799)-INDEX('TAB input'!BR$126:BR$175, $E799)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E799)-INDEX('TAB input'!BS$72:BS$121, $E799)-INDEX('TAB input'!BS$126:BS$175, $E799)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E799)-INDEX('TAB input'!BT$72:BT$121, $E799)-INDEX('TAB input'!BT$126:BT$175, $E799)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E799)-INDEX('TAB input'!BU$72:BU$121, $E799)-INDEX('TAB input'!BU$126:BU$175, $E799)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E799)-INDEX('TAB input'!BV$72:BV$121, $E799)-INDEX('TAB input'!BV$126:BV$175, $E799)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E799)-INDEX('TAB input'!BW$72:BW$121, $E799)-INDEX('TAB input'!BW$126:BW$175, $E799)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E799)-INDEX('TAB input'!BX$72:BX$121, $E799)-INDEX('TAB input'!BX$126:BX$175, $E799)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E799)-INDEX('TAB input'!BY$72:BY$121, $E799)-INDEX('TAB input'!BY$126:BY$175, $E799)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E799)-INDEX('TAB input'!BZ$72:BZ$121, $E799)-INDEX('TAB input'!BZ$126:BZ$175, $E799)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E799)-INDEX('TAB input'!CA$72:CA$121, $E799)-INDEX('TAB input'!CA$126:CA$175, $E799)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E799)-INDEX('TAB input'!CB$72:CB$121, $E799)-INDEX('TAB input'!CB$126:CB$175, $E799)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E799)-INDEX('TAB input'!CC$72:CC$121, $E799)-INDEX('TAB input'!CC$126:CC$175, $E799)","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E817)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>O$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:N817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>N$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:N817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:N817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>P$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:O817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>O$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:O817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:O817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>Q$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:P817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>P$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:P817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:P817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>R$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:Q817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>Q$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:Q817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:Q817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>S$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:R817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>R$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:R817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:R817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>T$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:S817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>S$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:S817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:S817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>U$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:T817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>T$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:T817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:T817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>V$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:U817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>U$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:U817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:U817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>W$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:V817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>V$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:V817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:V817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>X$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:W817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>W$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:W817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:W817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>Y$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:X817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>X$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:X817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:X817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>Z$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:Y817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>Y$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:Y817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:Y817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>AA$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:Z817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>Z$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:Z817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:Z817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>AB$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AA817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>AA$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:AA817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AA817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>AC$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AB817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>AB$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:AB817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AB817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>AD$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AC817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>AC$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:AC817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AC817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>AE$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AD817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>AD$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:AD817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AD817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>AF$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AE817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>AE$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:AE817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AE817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>AG$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AF817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>AF$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:AF817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AF817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>AH$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AG817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>AG$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:AG817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AG817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>AI$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AH817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>AH$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:AH817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AH817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>AJ$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AI817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>AI$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:AI817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AI817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>AK$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AJ817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>AJ$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:AJ817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AJ817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>AL$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AK817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>AK$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:AK817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AK817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>AM$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AL817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>AL$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:AL817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AL817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>AN$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AM817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>AM$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:AM817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AM817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>AO$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AN817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>AN$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:AN817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AN817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>AP$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AO817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>AO$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:AO817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AO817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>AQ$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AP817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>AP$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:AP817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AP817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>AR$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AQ817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>AQ$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:AQ817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AQ817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>AS$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AR817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>AR$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:AR817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AR817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>AT$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AS817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>AS$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:AS817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AS817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>AU$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AT817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>AT$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:AT817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AT817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>AV$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AU817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>AU$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:AU817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AU817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>AW$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AV817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>AV$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:AV817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AV817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>AX$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AW817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>AW$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:AW817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AW817))))","v":0.34022078040094417},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>AY$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AX817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>AX$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:AX817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AX817))))","v":0.2421888170113764},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>AZ$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AY817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>AY$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:AY817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AY817))))","v":0},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>BA$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AZ817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>AZ$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:AZ817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:AZ817))))","v":0},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>BB$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BA817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>BA$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:BA817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BA817))))","v":0},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>BC$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BB817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>BB$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:BB817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BB817))))","v":0},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>BD$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BC817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>BC$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:BC817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BC817))))","v":0},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>BE$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BD817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>BD$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:BD817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BD817))))","v":0},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>BF$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BE817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>BE$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:BE817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BE817))))","v":0},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>BG$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BF817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>BF$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:BF817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BF817))))","v":0},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>BH$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BG817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>BG$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:BG817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BG817))))","v":0},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>BI$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BH817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>BH$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:BH817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BH817))))","v":0},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>BJ$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BI817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>BI$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:BI817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BI817))))","v":0},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>BK$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BJ817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>BJ$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:BJ817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BJ817))))","v":0},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>BL$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BK817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>BK$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:BK817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BK817))))","v":0},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>BM$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BL817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>BL$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:BL817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BL817))))","v":0},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>BN$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BM817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>BM$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:BM817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BM817))))","v":0},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>BO$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BN817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>BN$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:BN817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BN817))))","v":0},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>BP$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BO817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>BO$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:BO817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BO817))))","v":0},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>BQ$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BP817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>BP$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:BP817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BP817))))","v":0},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>BR$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BQ817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>BQ$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:BQ817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BQ817))))","v":0},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>BS$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BR817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>BR$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:BR817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BR817))))","v":0},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>BT$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BS817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>BS$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:BS817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BS817))))","v":0},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>BU$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BT817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>BT$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:BT817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BT817))))","v":0},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>BV$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BU817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>BU$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:BU817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BU817))))","v":0},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>BW$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BV817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>BV$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:BV817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BV817))))","v":0},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>BX$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BW817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>BW$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:BW817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BW817))))","v":0},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>BY$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BX817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>BX$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:BX817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BX817))))","v":0},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>BZ$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BY817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>BY$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:BY817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BY817))))","v":0},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>CA$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BZ817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>BZ$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:BZ817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:BZ817))))","v":0},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>CB$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:CA817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>CA$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:CA817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:CA817))))","v":0},{"$f":"IF(OFFSET($G807, -$E817, $E817)=\"n/a\",0,IF(OFFSET($G814, -$E817, $E817)=\"SL\",\nIF(OFFSET($G807,-$E817,$E817)+$E817>CC$5,IFERROR((OFFSET($G806,-$E817,$E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:CB817)),\nIF(OFFSET($G808,-$E817,$E817)+$E817>CB$5,IFERROR(((OFFSET($G806,-$E817,$E817)-SUM($G817:CB817))*OFFSET($G813, -$E817, $E817)/(OFFSET($G807,-$E817,$E817))),0),OFFSET($G806,-$E817,$E817)-SUM($G817:CB817))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E819)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>Q$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:P834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>P$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:P834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:P834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>R$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:Q834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>Q$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:Q834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:Q834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>S$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:R834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>R$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:R834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:R834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>T$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:S834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>S$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:S834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:S834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>U$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:T834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>T$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:T834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:T834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>V$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:U834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>U$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:U834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:U834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>W$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:V834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>V$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:V834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:V834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>X$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:W834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>W$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:W834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:W834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>Y$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:X834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>X$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:X834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:X834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>Z$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:Y834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>Y$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:Y834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:Y834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>AA$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:Z834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>Z$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:Z834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:Z834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>AB$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:AA834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>AA$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:AA834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:AA834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>AC$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:AB834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>AB$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:AB834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:AB834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>AD$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:AC834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>AC$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:AC834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:AC834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>AE$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:AD834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>AD$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:AD834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:AD834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>AF$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:AE834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>AE$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:AE834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:AE834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>AG$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:AF834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>AF$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:AF834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:AF834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>AH$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:AG834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>AG$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:AG834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:AG834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>AI$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:AH834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>AH$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:AH834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:AH834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>AJ$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:AI834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>AI$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:AI834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:AI834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>AK$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:AJ834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>AJ$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:AJ834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:AJ834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>AL$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:AK834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>AK$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:AK834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:AK834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>AM$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:AL834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>AL$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:AL834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:AL834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>AN$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:AM834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>AM$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:AM834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:AM834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>AO$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:AN834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>AN$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:AN834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:AN834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>AP$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:AO834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>AO$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:AO834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:AO834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>AQ$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:AP834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>AP$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:AP834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:AP834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>AR$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:AQ834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>AQ$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:AQ834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:AQ834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>AS$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:AR834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>AR$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:AR834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:AR834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>AT$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:AS834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>AS$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:AS834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:AS834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>AU$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:AT834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>AT$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:AT834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:AT834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>AV$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:AU834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>AU$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:AU834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:AU834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>AW$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:AV834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>AV$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:AV834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:AV834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>AX$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:AW834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>AW$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:AW834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:AW834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>AY$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:AX834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>AX$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:AX834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:AX834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>AZ$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:AY834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>AY$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:AY834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:AY834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>BA$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:AZ834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>AZ$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:AZ834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:AZ834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>BB$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:BA834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>BA$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:BA834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:BA834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>BC$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:BB834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>BB$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:BB834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:BB834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>BD$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:BC834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>BC$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:BC834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:BC834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>BE$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:BD834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>BD$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:BD834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:BD834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>BF$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:BE834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>BE$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:BE834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:BE834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>BG$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:BF834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>BF$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:BF834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:BF834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>BH$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:BG834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>BG$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:BG834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:BG834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>BI$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:BH834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>BH$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:BH834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:BH834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>BJ$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:BI834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>BI$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:BI834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:BI834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>BK$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:BJ834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>BJ$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:BJ834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:BJ834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>BL$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:BK834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>BK$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:BK834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:BK834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>BM$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:BL834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>BL$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:BL834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:BL834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>BN$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:BM834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>BM$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:BM834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:BM834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>BO$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:BN834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>BN$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:BN834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:BN834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>BP$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:BO834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>BO$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:BO834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:BO834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>BQ$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:BP834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>BP$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:BP834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:BP834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>BR$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:BQ834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>BQ$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:BQ834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:BQ834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>BS$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:BR834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>BR$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:BR834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:BR834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>BT$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:BS834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>BS$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:BS834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:BS834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>BU$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:BT834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>BT$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:BT834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:BT834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>BV$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:BU834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>BU$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:BU834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:BU834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>BW$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:BV834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>BV$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:BV834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:BV834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>BX$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:BW834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>BW$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:BW834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:BW834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>BY$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:BX834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>BX$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:BX834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:BX834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>BZ$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:BY834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>BY$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:BY834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:BY834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>CA$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:BZ834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>BZ$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:BZ834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:BZ834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>CB$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:CA834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>CA$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:CA834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:CA834))))","v":0},{"$f":"IF(OFFSET($G812, -$E818, $E819)=\"n/a\", 0, IF(OFFSET($G815, -$E818, $E819)=\"SL\",\nIF(OFFSET($G812, -$E818, $E819)+$E819>CC$5, IFERROR((OFFSET($G811, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))), 0), OFFSET($G811, -$E818, $E819)-SUM($G834:CB834)),\nIF(OFFSET($G813, -$E818, $E819)+$E819>CB$5, IFERROR(((OFFSET($G811, -$E818, $E819)-SUM($G834:CB834))*OFFSET($G814, -$E818, $E819)/(OFFSET($G812, -$E818, $E819))),0), OFFSET($G811, -$E818, $E819)-SUM($G834:CB834))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E843)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E843)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E843)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E843)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E843)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E843)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E843)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E843)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E843)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E843)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E843)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E843)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E843)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E843)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E843)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E843)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E843)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E843)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E843)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E843)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E843)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E843)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E843)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E843)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E843)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E843)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E843)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E843)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E843)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E843)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E843)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E843)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E843)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E843)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E843)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E843)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E843)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E843)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E843)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E843)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E843)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E843)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E843)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E843)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E843)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E843)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E843)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E843)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E843)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E843)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E843)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E843)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E843)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E843)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E843)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E843)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E843)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E843)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E843)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E843)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E843)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E843)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E843)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E843)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E843)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E843)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E843)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E843)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E843)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E843)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E843)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E843)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E843)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E843)","v":0}]
[]
[]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E904)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>N$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:M904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>M$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:M904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:M904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>O$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:N904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>N$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:N904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:N904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>P$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:O904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>O$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:O904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:O904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>Q$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:P904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>P$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:P904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:P904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>R$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:Q904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>Q$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:Q904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:Q904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>S$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:R904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>R$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:R904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:R904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>T$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:S904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>S$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:S904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:S904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>U$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:T904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>T$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:T904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:T904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>V$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:U904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>U$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:U904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:U904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>W$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:V904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>V$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:V904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:V904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>X$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:W904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>W$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:W904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:W904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>Y$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:X904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>X$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:X904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:X904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>Z$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:Y904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>Y$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:Y904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:Y904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>AA$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:Z904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>Z$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:Z904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:Z904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>AB$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AA904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>AA$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:AA904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AA904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>AC$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AB904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>AB$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:AB904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AB904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>AD$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AC904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>AC$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:AC904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AC904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>AE$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AD904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>AD$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:AD904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AD904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>AF$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AE904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>AE$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:AE904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AE904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>AG$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AF904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>AF$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:AF904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AF904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>AH$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AG904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>AG$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:AG904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AG904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>AI$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AH904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>AH$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:AH904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AH904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>AJ$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AI904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>AI$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:AI904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AI904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>AK$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AJ904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>AJ$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:AJ904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AJ904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>AL$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AK904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>AK$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:AK904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AK904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>AM$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AL904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>AL$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:AL904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AL904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>AN$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AM904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>AM$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:AM904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AM904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>AO$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AN904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>AN$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:AN904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AN904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>AP$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AO904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>AO$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:AO904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AO904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>AQ$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AP904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>AP$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:AP904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AP904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>AR$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AQ904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>AQ$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:AQ904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AQ904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>AS$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AR904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>AR$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:AR904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AR904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>AT$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AS904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>AS$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:AS904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AS904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>AU$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AT904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>AT$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:AT904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AT904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>AV$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AU904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>AU$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:AU904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AU904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>AW$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AV904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>AV$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:AV904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AV904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>AX$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AW904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>AW$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:AW904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AW904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>AY$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AX904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>AX$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:AX904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AX904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>AZ$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AY904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>AY$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:AY904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AY904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>BA$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AZ904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>AZ$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:AZ904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:AZ904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>BB$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BA904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>BA$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:BA904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BA904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>BC$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BB904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>BB$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:BB904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BB904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>BD$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BC904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>BC$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:BC904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BC904))))","v":3.77009555169402E-2},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>BE$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BD904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>BD$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:BD904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BD904))))","v":2.4687757486356876E-3},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>BF$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BE904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>BE$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:BE904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BE904))))","v":0},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>BG$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BF904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>BF$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:BF904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BF904))))","v":0},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>BH$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BG904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>BG$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:BG904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BG904))))","v":0},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>BI$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BH904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>BH$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:BH904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BH904))))","v":0},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>BJ$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BI904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>BI$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:BI904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BI904))))","v":0},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>BK$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BJ904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>BJ$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:BJ904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BJ904))))","v":0},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>BL$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BK904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>BK$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:BK904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BK904))))","v":0},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>BM$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BL904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>BL$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:BL904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BL904))))","v":0},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>BN$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BM904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>BM$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:BM904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BM904))))","v":0},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>BO$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BN904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>BN$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:BN904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BN904))))","v":0},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>BP$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BO904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>BO$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:BO904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BO904))))","v":0},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>BQ$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BP904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>BP$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:BP904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BP904))))","v":0},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>BR$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BQ904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>BQ$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:BQ904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BQ904))))","v":0},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>BS$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BR904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>BR$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:BR904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BR904))))","v":0},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>BT$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BS904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>BS$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:BS904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BS904))))","v":0},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>BU$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BT904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>BT$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:BT904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BT904))))","v":0},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>BV$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BU904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>BU$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:BU904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BU904))))","v":0},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>BW$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BV904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>BV$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:BV904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BV904))))","v":0},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>BX$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BW904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>BW$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:BW904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BW904))))","v":0},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>BY$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BX904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>BX$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:BX904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BX904))))","v":0},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>BZ$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BY904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>BY$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:BY904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BY904))))","v":0},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>CA$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BZ904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>BZ$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:BZ904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:BZ904))))","v":0},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>CB$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:CA904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>CA$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:CA904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:CA904))))","v":0},{"$f":"IF(OFFSET($G894, -$E904, $E904)=\"n/a\",0,IF(OFFSET($G901, -$E904, $E904)=\"SL\",\nIF(OFFSET($G894,-$E904,$E904)+$E904>CC$5,IFERROR((OFFSET($G893,-$E904,$E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:CB904)),\nIF(OFFSET($G895,-$E904,$E904)+$E904>CB$5,IFERROR(((OFFSET($G893,-$E904,$E904)-SUM($G904:CB904))*OFFSET($G900, -$E904, $E904)/(OFFSET($G894,-$E904,$E904))),0),OFFSET($G893,-$E904,$E904)-SUM($G904:CB904))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E906)","v":"Depreciation of asset adjustments - TAB 2018-19"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>P$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:O921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>O$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:O921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:O921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>Q$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:P921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>P$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:P921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:P921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>R$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:Q921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>Q$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:Q921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:Q921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>S$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:R921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>R$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:R921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:R921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>T$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:S921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>S$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:S921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:S921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>U$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:T921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>T$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:T921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:T921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>V$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:U921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>U$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:U921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:U921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>W$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:V921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>V$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:V921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:V921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>X$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:W921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>W$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:W921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:W921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>Y$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:X921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>X$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:X921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:X921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>Z$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:Y921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>Y$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:Y921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:Y921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>AA$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:Z921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>Z$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:Z921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:Z921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>AB$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:AA921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>AA$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:AA921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:AA921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>AC$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:AB921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>AB$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:AB921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:AB921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>AD$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:AC921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>AC$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:AC921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:AC921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>AE$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:AD921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>AD$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:AD921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:AD921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>AF$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:AE921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>AE$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:AE921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:AE921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>AG$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:AF921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>AF$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:AF921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:AF921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>AH$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:AG921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>AG$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:AG921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:AG921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>AI$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:AH921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>AH$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:AH921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:AH921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>AJ$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:AI921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>AI$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:AI921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:AI921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>AK$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:AJ921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>AJ$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:AJ921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:AJ921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>AL$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:AK921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>AK$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:AK921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:AK921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>AM$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:AL921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>AL$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:AL921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:AL921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>AN$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:AM921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>AM$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:AM921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:AM921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>AO$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:AN921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>AN$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:AN921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:AN921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>AP$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:AO921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>AO$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:AO921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:AO921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>AQ$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:AP921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>AP$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:AP921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:AP921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>AR$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:AQ921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>AQ$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:AQ921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:AQ921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>AS$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:AR921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>AR$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:AR921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:AR921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>AT$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:AS921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>AS$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:AS921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:AS921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>AU$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:AT921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>AT$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:AT921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:AT921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>AV$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:AU921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>AU$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:AU921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:AU921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>AW$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:AV921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>AV$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:AV921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:AV921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>AX$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:AW921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>AW$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:AW921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:AW921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>AY$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:AX921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>AX$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:AX921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:AX921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>AZ$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:AY921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>AY$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:AY921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:AY921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>BA$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:AZ921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>AZ$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:AZ921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:AZ921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>BB$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:BA921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>BA$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:BA921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:BA921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>BC$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:BB921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>BB$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:BB921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:BB921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>BD$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:BC921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>BC$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:BC921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:BC921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>BE$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:BD921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>BD$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:BD921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:BD921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>BF$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:BE921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>BE$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:BE921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:BE921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>BG$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:BF921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>BF$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:BF921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:BF921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>BH$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:BG921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>BG$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:BG921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:BG921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>BI$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:BH921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>BH$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:BH921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:BH921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>BJ$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:BI921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>BI$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:BI921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:BI921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>BK$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:BJ921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>BJ$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:BJ921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:BJ921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>BL$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:BK921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>BK$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:BK921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:BK921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>BM$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:BL921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>BL$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:BL921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:BL921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>BN$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:BM921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>BM$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:BM921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:BM921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>BO$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:BN921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>BN$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:BN921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:BN921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>BP$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:BO921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>BO$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:BO921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:BO921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>BQ$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:BP921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>BP$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:BP921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:BP921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>BR$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:BQ921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>BQ$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:BQ921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:BQ921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>BS$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:BR921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>BR$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:BR921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:BR921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>BT$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:BS921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>BS$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:BS921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:BS921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>BU$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:BT921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>BT$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:BT921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:BT921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>BV$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:BU921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>BU$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:BU921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:BU921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>BW$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:BV921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>BV$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:BV921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:BV921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>BX$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:BW921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>BW$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:BW921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:BW921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>BY$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:BX921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>BX$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:BX921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:BX921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>BZ$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:BY921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>BY$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:BY921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:BY921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>CA$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:BZ921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>BZ$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:BZ921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:BZ921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>CB$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:CA921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>CA$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:CA921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:CA921))))","v":0},{"$f":"IF(OFFSET($G899, -$E905, $E906)=\"n/a\", 0, IF(OFFSET($G902, -$E905, $E906)=\"SL\",\nIF(OFFSET($G899, -$E905, $E906)+$E906>CC$5, IFERROR((OFFSET($G898, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))), 0), OFFSET($G898, -$E905, $E906)-SUM($G921:CB921)),\nIF(OFFSET($G900, -$E905, $E906)+$E906>CB$5, IFERROR(((OFFSET($G898, -$E905, $E906)-SUM($G921:CB921))*OFFSET($G901, -$E905, $E906)/(OFFSET($G899, -$E905, $E906))),0), OFFSET($G898, -$E905, $E906)-SUM($G921:CB921))))","v":0}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E931)=0, G933, INDEX('TAB input'!H$233:H$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E931)=0, H933, INDEX('TAB input'!I$233:I$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E931)=0, I933, INDEX('TAB input'!J$233:J$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E931)=0, J933, INDEX('TAB input'!K$233:K$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E931)=0, K933, INDEX('TAB input'!L$233:L$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E931)=0, L933, INDEX('TAB input'!M$233:M$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E931)=0, M933, INDEX('TAB input'!N$233:N$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E931)=0, N933, INDEX('TAB input'!O$233:O$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E931)=0, O933, INDEX('TAB input'!P$233:P$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E931)=0, P933, INDEX('TAB input'!Q$233:Q$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E931)=0, Q933, INDEX('TAB input'!R$233:R$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E931)=0, R933, INDEX('TAB input'!S$233:S$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E931)=0, S933, INDEX('TAB input'!T$233:T$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E931)=0, T933, INDEX('TAB input'!U$233:U$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E931)=0, U933, INDEX('TAB input'!V$233:V$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E931)=0, V933, INDEX('TAB input'!W$233:W$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E931)=0, W933, INDEX('TAB input'!X$233:X$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E931)=0, X933, INDEX('TAB input'!Y$233:Y$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E931)=0, Y933, INDEX('TAB input'!Z$233:Z$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E931)=0, Z933, INDEX('TAB input'!AA$233:AA$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E931)=0, AA933, INDEX('TAB input'!AB$233:AB$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E931)=0, AB933, INDEX('TAB input'!AC$233:AC$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E931)=0, AC933, INDEX('TAB input'!AD$233:AD$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E931)=0, AD933, INDEX('TAB input'!AE$233:AE$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E931)=0, AE933, INDEX('TAB input'!AF$233:AF$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E931)=0, AF933, INDEX('TAB input'!AG$233:AG$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E931)=0, AG933, INDEX('TAB input'!AH$233:AH$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E931)=0, AH933, INDEX('TAB input'!AI$233:AI$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E931)=0, AI933, INDEX('TAB input'!AJ$233:AJ$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E931)=0, AJ933, INDEX('TAB input'!AK$233:AK$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E931)=0, AK933, INDEX('TAB input'!AL$233:AL$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E931)=0, AL933, INDEX('TAB input'!AM$233:AM$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E931)=0, AM933, INDEX('TAB input'!AN$233:AN$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E931)=0, AN933, INDEX('TAB input'!AO$233:AO$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E931)=0, AO933, INDEX('TAB input'!AP$233:AP$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E931)=0, AP933, INDEX('TAB input'!AQ$233:AQ$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E931)=0, AQ933, INDEX('TAB input'!AR$233:AR$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E931)=0, AR933, INDEX('TAB input'!AS$233:AS$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E931)=0, AS933, INDEX('TAB input'!AT$233:AT$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E931)=0, AT933, INDEX('TAB input'!AU$233:AU$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E931)=0, AU933, INDEX('TAB input'!AV$233:AV$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E931)=0, AV933, INDEX('TAB input'!AW$233:AW$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E931)=0, AW933, INDEX('TAB input'!AX$233:AX$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E931)=0, AX933, INDEX('TAB input'!AY$233:AY$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E931)=0, AY933, INDEX('TAB input'!AZ$233:AZ$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E931)=0, AZ933, INDEX('TAB input'!BA$233:BA$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E931)=0, BA933, INDEX('TAB input'!BB$233:BB$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E931)=0, BB933, INDEX('TAB input'!BC$233:BC$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E931)=0, BC933, INDEX('TAB input'!BD$233:BD$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E931)=0, BD933, INDEX('TAB input'!BE$233:BE$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E931)=0, BE933, INDEX('TAB input'!BF$233:BF$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E931)=0, BF933, INDEX('TAB input'!BG$233:BG$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E931)=0, BG933, INDEX('TAB input'!BH$233:BH$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E931)=0, BH933, INDEX('TAB input'!BI$233:BI$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E931)=0, BI933, INDEX('TAB input'!BJ$233:BJ$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E931)=0, BJ933, INDEX('TAB input'!BK$233:BK$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E931)=0, BK933, INDEX('TAB input'!BL$233:BL$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E931)=0, BL933, INDEX('TAB input'!BM$233:BM$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E931)=0, BM933, INDEX('TAB input'!BN$233:BN$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E931)=0, BN933, INDEX('TAB input'!BO$233:BO$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E931)=0, BO933, INDEX('TAB input'!BP$233:BP$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E931)=0, BP933, INDEX('TAB input'!BQ$233:BQ$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E931)=0, BQ933, INDEX('TAB input'!BR$233:BR$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E931)=0, BR933, INDEX('TAB input'!BS$233:BS$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E931)=0, BS933, INDEX('TAB input'!BT$233:BT$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E931)=0, BT933, INDEX('TAB input'!BU$233:BU$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E931)=0, BU933, INDEX('TAB input'!BV$233:BV$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E931)=0, BV933, INDEX('TAB input'!BW$233:BW$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E931)=0, BW933, INDEX('TAB input'!BX$233:BX$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E931)=0, BX933, INDEX('TAB input'!BY$233:BY$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E931)=0, BY933, INDEX('TAB input'!BZ$233:BZ$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E931)=0, BZ933, INDEX('TAB input'!CA$233:CA$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E931)=0, CA933, INDEX('TAB input'!CB$233:CB$282, $E931))","v":40},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E931)=0, CB933, INDEX('TAB input'!CC$233:CC$282, $E931))","v":40}]
[]
[]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E975)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E975)=\"\", G983, INDEX('TAB input'!H$446:H$495, $E975))","v":"SL"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E975)=\"\", H983, INDEX('TAB input'!I$446:I$495, $E975))","v":"SL"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E975)=\"\", I983, INDEX('TAB input'!J$446:J$495, $E975))","v":"SL"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E975)=\"\", J983, INDEX('TAB input'!K$446:K$495, $E975))","v":"SL"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E975)=\"\", K983, INDEX('TAB input'!L$446:L$495, $E975))","v":"SL"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E975)=\"\", L983, INDEX('TAB input'!M$446:M$495, $E975))","v":"SL"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E975)=\"\", M983, INDEX('TAB input'!N$446:N$495, $E975))","v":"SL"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E975)=\"\", N983, INDEX('TAB input'!O$446:O$495, $E975))","v":"SL"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E975)=\"\", O983, INDEX('TAB input'!P$446:P$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E975)=\"\", P983, INDEX('TAB input'!Q$446:Q$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E975)=\"\", Q983, INDEX('TAB input'!R$446:R$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E975)=\"\", R983, INDEX('TAB input'!S$446:S$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E975)=\"\", S983, INDEX('TAB input'!T$446:T$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E975)=\"\", T983, INDEX('TAB input'!U$446:U$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E975)=\"\", U983, INDEX('TAB input'!V$446:V$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E975)=\"\", V983, INDEX('TAB input'!W$446:W$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E975)=\"\", W983, INDEX('TAB input'!X$446:X$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E975)=\"\", X983, INDEX('TAB input'!Y$446:Y$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E975)=\"\", Y983, INDEX('TAB input'!Z$446:Z$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E975)=\"\", Z983, INDEX('TAB input'!AA$446:AA$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E975)=\"\", AA983, INDEX('TAB input'!AB$446:AB$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E975)=\"\", AB983, INDEX('TAB input'!AC$446:AC$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E975)=\"\", AC983, INDEX('TAB input'!AD$446:AD$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E975)=\"\", AD983, INDEX('TAB input'!AE$446:AE$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E975)=\"\", AE983, INDEX('TAB input'!AF$446:AF$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E975)=\"\", AF983, INDEX('TAB input'!AG$446:AG$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E975)=\"\", AG983, INDEX('TAB input'!AH$446:AH$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E975)=\"\", AH983, INDEX('TAB input'!AI$446:AI$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E975)=\"\", AI983, INDEX('TAB input'!AJ$446:AJ$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E975)=\"\", AJ983, INDEX('TAB input'!AK$446:AK$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E975)=\"\", AK983, INDEX('TAB input'!AL$446:AL$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E975)=\"\", AL983, INDEX('TAB input'!AM$446:AM$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E975)=\"\", AM983, INDEX('TAB input'!AN$446:AN$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E975)=\"\", AN983, INDEX('TAB input'!AO$446:AO$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E975)=\"\", AO983, INDEX('TAB input'!AP$446:AP$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E975)=\"\", AP983, INDEX('TAB input'!AQ$446:AQ$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E975)=\"\", AQ983, INDEX('TAB input'!AR$446:AR$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E975)=\"\", AR983, INDEX('TAB input'!AS$446:AS$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E975)=\"\", AS983, INDEX('TAB input'!AT$446:AT$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E975)=\"\", AT983, INDEX('TAB input'!AU$446:AU$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E975)=\"\", AU983, INDEX('TAB input'!AV$446:AV$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E975)=\"\", AV983, INDEX('TAB input'!AW$446:AW$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E975)=\"\", AW983, INDEX('TAB input'!AX$446:AX$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E975)=\"\", AX983, INDEX('TAB input'!AY$446:AY$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E975)=\"\", AY983, INDEX('TAB input'!AZ$446:AZ$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E975)=\"\", AZ983, INDEX('TAB input'!BA$446:BA$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E975)=\"\", BA983, INDEX('TAB input'!BB$446:BB$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E975)=\"\", BB983, INDEX('TAB input'!BC$446:BC$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E975)=\"\", BC983, INDEX('TAB input'!BD$446:BD$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E975)=\"\", BD983, INDEX('TAB input'!BE$446:BE$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E975)=\"\", BE983, INDEX('TAB input'!BF$446:BF$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E975)=\"\", BF983, INDEX('TAB input'!BG$446:BG$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E975)=\"\", BG983, INDEX('TAB input'!BH$446:BH$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E975)=\"\", BH983, INDEX('TAB input'!BI$446:BI$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E975)=\"\", BI983, INDEX('TAB input'!BJ$446:BJ$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E975)=\"\", BJ983, INDEX('TAB input'!BK$446:BK$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E975)=\"\", BK983, INDEX('TAB input'!BL$446:BL$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E975)=\"\", BL983, INDEX('TAB input'!BM$446:BM$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E975)=\"\", BM983, INDEX('TAB input'!BN$446:BN$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E975)=\"\", BN983, INDEX('TAB input'!BO$446:BO$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E975)=\"\", BO983, INDEX('TAB input'!BP$446:BP$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E975)=\"\", BP983, INDEX('TAB input'!BQ$446:BQ$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E975)=\"\", BQ983, INDEX('TAB input'!BR$446:BR$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E975)=\"\", BR983, INDEX('TAB input'!BS$446:BS$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E975)=\"\", BS983, INDEX('TAB input'!BT$446:BT$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E975)=\"\", BT983, INDEX('TAB input'!BU$446:BU$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E975)=\"\", BU983, INDEX('TAB input'!BV$446:BV$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E975)=\"\", BV983, INDEX('TAB input'!BW$446:BW$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E975)=\"\", BW983, INDEX('TAB input'!BX$446:BX$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E975)=\"\", BX983, INDEX('TAB input'!BY$446:BY$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E975)=\"\", BY983, INDEX('TAB input'!BZ$446:BZ$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E975)=\"\", BZ983, INDEX('TAB input'!CA$446:CA$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E975)=\"\", CA983, INDEX('TAB input'!CB$446:CB$495, $E975))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E975)=\"\", CB983, INDEX('TAB input'!CC$446:CC$495, $E975))","v":"DV"}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E993)","v":"Depreciation of asset adjustments - TAB 2017-18"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>O$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:N1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>N$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:N1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:N1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>P$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:O1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>O$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:O1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:O1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>Q$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:P1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>P$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:P1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:P1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>R$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:Q1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>Q$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:Q1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:Q1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>S$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:R1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>R$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:R1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:R1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>T$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:S1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>S$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:S1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:S1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>U$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:T1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>T$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:T1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:T1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>V$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:U1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>U$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:U1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:U1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>W$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:V1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>V$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:V1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:V1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>X$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:W1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>W$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:W1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:W1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>Y$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:X1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>X$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:X1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:X1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>Z$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:Y1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>Y$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:Y1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:Y1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>AA$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:Z1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>Z$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:Z1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:Z1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>AB$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AA1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>AA$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:AA1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AA1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>AC$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AB1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>AB$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:AB1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AB1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>AD$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AC1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>AC$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:AC1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AC1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>AE$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AD1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>AD$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:AD1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AD1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>AF$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AE1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>AE$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:AE1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AE1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>AG$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AF1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>AF$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:AF1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AF1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>AH$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AG1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>AG$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:AG1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AG1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>AI$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AH1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>AH$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:AH1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AH1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>AJ$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AI1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>AI$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:AI1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AI1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>AK$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AJ1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>AJ$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:AJ1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AJ1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>AL$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AK1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>AK$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:AK1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AK1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>AM$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AL1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>AL$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:AL1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AL1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>AN$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AM1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>AM$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:AM1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AM1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>AO$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AN1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>AN$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:AN1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AN1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>AP$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AO1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>AO$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:AO1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AO1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>AQ$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AP1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>AP$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:AP1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AP1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>AR$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AQ1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>AQ$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:AQ1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AQ1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>AS$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AR1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>AR$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:AR1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AR1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>AT$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AS1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>AS$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:AS1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AS1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>AU$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AT1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>AT$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:AT1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AT1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>AV$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AU1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>AU$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:AU1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AU1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>AW$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AV1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>AV$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:AV1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AV1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>AX$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AW1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>AW$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:AW1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AW1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>AY$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AX1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>AX$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:AX1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AX1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>AZ$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AY1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>AY$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:AY1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AY1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>BA$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AZ1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>AZ$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:AZ1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:AZ1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>BB$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BA1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>BA$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:BA1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BA1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>BC$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BB1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>BB$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:BB1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BB1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>BD$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BC1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>BC$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:BC1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BC1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>BE$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BD1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>BD$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:BD1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BD1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>BF$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BE1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>BE$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:BE1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BE1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>BG$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BF1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>BF$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:BF1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BF1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>BH$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BG1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>BG$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:BG1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BG1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>BI$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BH1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>BH$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:BH1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BH1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>BJ$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BI1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>BI$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:BI1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BI1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>BK$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BJ1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>BJ$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:BJ1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BJ1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>BL$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BK1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>BK$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:BK1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BK1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>BM$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BL1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>BL$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:BL1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BL1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>BN$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BM1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>BM$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:BM1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BM1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>BO$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BN1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>BN$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:BN1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BN1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>BP$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BO1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>BO$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:BO1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BO1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>BQ$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BP1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>BP$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:BP1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BP1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>BR$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BQ1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>BQ$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:BQ1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BQ1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>BS$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BR1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>BR$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:BR1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BR1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>BT$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BS1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>BS$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:BS1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BS1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>BU$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BT1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>BT$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:BT1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BT1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>BV$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BU1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>BU$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:BU1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BU1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>BW$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BV1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>BV$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:BV1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BV1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>BX$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BW1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>BW$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:BW1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BW1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>BY$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BX1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>BX$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:BX1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BX1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>BZ$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BY1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>BY$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:BY1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BY1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>CA$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BZ1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>BZ$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:BZ1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:BZ1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>CB$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:CA1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>CA$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:CA1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:CA1008))))","v":0},{"$f":"IF(OFFSET($G986, -$E992, $E993)=\"n/a\", 0, IF(OFFSET($G989, -$E992, $E993)=\"SL\",\nIF(OFFSET($G986, -$E992, $E993)+$E993>CC$5, IFERROR((OFFSET($G985, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))), 0), OFFSET($G985, -$E992, $E993)-SUM($G1008:CB1008)),\nIF(OFFSET($G987, -$E992, $E993)+$E993>CB$5, IFERROR(((OFFSET($G985, -$E992, $E993)-SUM($G1008:CB1008))*OFFSET($G988, -$E992, $E993)/(OFFSET($G986, -$E992, $E993))),0), OFFSET($G985, -$E992, $E993)-SUM($G1008:CB1008))))","v":0}]
[]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E1019)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E1019)=\"\", G1027, INDEX('TAB input'!H$446:H$495, $E1019))","v":"SL"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E1019)=\"\", H1027, INDEX('TAB input'!I$446:I$495, $E1019))","v":"SL"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E1019)=\"\", I1027, INDEX('TAB input'!J$446:J$495, $E1019))","v":"SL"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E1019)=\"\", J1027, INDEX('TAB input'!K$446:K$495, $E1019))","v":"SL"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E1019)=\"\", K1027, INDEX('TAB input'!L$446:L$495, $E1019))","v":"SL"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E1019)=\"\", L1027, INDEX('TAB input'!M$446:M$495, $E1019))","v":"SL"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E1019)=\"\", M1027, INDEX('TAB input'!N$446:N$495, $E1019))","v":"SL"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E1019)=\"\", N1027, INDEX('TAB input'!O$446:O$495, $E1019))","v":"SL"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E1019)=\"\", O1027, INDEX('TAB input'!P$446:P$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E1019)=\"\", P1027, INDEX('TAB input'!Q$446:Q$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E1019)=\"\", Q1027, INDEX('TAB input'!R$446:R$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E1019)=\"\", R1027, INDEX('TAB input'!S$446:S$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E1019)=\"\", S1027, INDEX('TAB input'!T$446:T$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E1019)=\"\", T1027, INDEX('TAB input'!U$446:U$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E1019)=\"\", U1027, INDEX('TAB input'!V$446:V$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E1019)=\"\", V1027, INDEX('TAB input'!W$446:W$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E1019)=\"\", W1027, INDEX('TAB input'!X$446:X$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E1019)=\"\", X1027, INDEX('TAB input'!Y$446:Y$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E1019)=\"\", Y1027, INDEX('TAB input'!Z$446:Z$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E1019)=\"\", Z1027, INDEX('TAB input'!AA$446:AA$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E1019)=\"\", AA1027, INDEX('TAB input'!AB$446:AB$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E1019)=\"\", AB1027, INDEX('TAB input'!AC$446:AC$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E1019)=\"\", AC1027, INDEX('TAB input'!AD$446:AD$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E1019)=\"\", AD1027, INDEX('TAB input'!AE$446:AE$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E1019)=\"\", AE1027, INDEX('TAB input'!AF$446:AF$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E1019)=\"\", AF1027, INDEX('TAB input'!AG$446:AG$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E1019)=\"\", AG1027, INDEX('TAB input'!AH$446:AH$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E1019)=\"\", AH1027, INDEX('TAB input'!AI$446:AI$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E1019)=\"\", AI1027, INDEX('TAB input'!AJ$446:AJ$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E1019)=\"\", AJ1027, INDEX('TAB input'!AK$446:AK$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E1019)=\"\", AK1027, INDEX('TAB input'!AL$446:AL$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E1019)=\"\", AL1027, INDEX('TAB input'!AM$446:AM$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E1019)=\"\", AM1027, INDEX('TAB input'!AN$446:AN$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E1019)=\"\", AN1027, INDEX('TAB input'!AO$446:AO$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E1019)=\"\", AO1027, INDEX('TAB input'!AP$446:AP$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E1019)=\"\", AP1027, INDEX('TAB input'!AQ$446:AQ$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E1019)=\"\", AQ1027, INDEX('TAB input'!AR$446:AR$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E1019)=\"\", AR1027, INDEX('TAB input'!AS$446:AS$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E1019)=\"\", AS1027, INDEX('TAB input'!AT$446:AT$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E1019)=\"\", AT1027, INDEX('TAB input'!AU$446:AU$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E1019)=\"\", AU1027, INDEX('TAB input'!AV$446:AV$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E1019)=\"\", AV1027, INDEX('TAB input'!AW$446:AW$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E1019)=\"\", AW1027, INDEX('TAB input'!AX$446:AX$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E1019)=\"\", AX1027, INDEX('TAB input'!AY$446:AY$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E1019)=\"\", AY1027, INDEX('TAB input'!AZ$446:AZ$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E1019)=\"\", AZ1027, INDEX('TAB input'!BA$446:BA$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E1019)=\"\", BA1027, INDEX('TAB input'!BB$446:BB$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E1019)=\"\", BB1027, INDEX('TAB input'!BC$446:BC$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E1019)=\"\", BC1027, INDEX('TAB input'!BD$446:BD$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E1019)=\"\", BD1027, INDEX('TAB input'!BE$446:BE$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E1019)=\"\", BE1027, INDEX('TAB input'!BF$446:BF$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E1019)=\"\", BF1027, INDEX('TAB input'!BG$446:BG$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E1019)=\"\", BG1027, INDEX('TAB input'!BH$446:BH$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E1019)=\"\", BH1027, INDEX('TAB input'!BI$446:BI$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E1019)=\"\", BI1027, INDEX('TAB input'!BJ$446:BJ$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E1019)=\"\", BJ1027, INDEX('TAB input'!BK$446:BK$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E1019)=\"\", BK1027, INDEX('TAB input'!BL$446:BL$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E1019)=\"\", BL1027, INDEX('TAB input'!BM$446:BM$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E1019)=\"\", BM1027, INDEX('TAB input'!BN$446:BN$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E1019)=\"\", BN1027, INDEX('TAB input'!BO$446:BO$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E1019)=\"\", BO1027, INDEX('TAB input'!BP$446:BP$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E1019)=\"\", BP1027, INDEX('TAB input'!BQ$446:BQ$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E1019)=\"\", BQ1027, INDEX('TAB input'!BR$446:BR$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E1019)=\"\", BR1027, INDEX('TAB input'!BS$446:BS$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E1019)=\"\", BS1027, INDEX('TAB input'!BT$446:BT$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E1019)=\"\", BT1027, INDEX('TAB input'!BU$446:BU$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E1019)=\"\", BU1027, INDEX('TAB input'!BV$446:BV$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E1019)=\"\", BV1027, INDEX('TAB input'!BW$446:BW$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E1019)=\"\", BW1027, INDEX('TAB input'!BX$446:BX$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E1019)=\"\", BX1027, INDEX('TAB input'!BY$446:BY$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E1019)=\"\", BY1027, INDEX('TAB input'!BZ$446:BZ$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E1019)=\"\", BZ1027, INDEX('TAB input'!CA$446:CA$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E1019)=\"\", CA1027, INDEX('TAB input'!CB$446:CB$495, $E1019))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E1019)=\"\", CB1027, INDEX('TAB input'!CC$446:CC$495, $E1019))","v":"DV"}]
[]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E1063)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E1063)","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1079)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>M$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:L1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>L$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:L1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:L1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>N$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:M1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>M$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:M1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:M1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>O$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:N1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>N$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:N1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:N1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>P$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:O1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>O$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:O1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:O1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>Q$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:P1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>P$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:P1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:P1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>R$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:Q1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>Q$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:Q1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:Q1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>S$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:R1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>R$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:R1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:R1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>T$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:S1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>S$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:S1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:S1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>U$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:T1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>T$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:T1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:T1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>V$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:U1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>U$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:U1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:U1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>W$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:V1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>V$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:V1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:V1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>X$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:W1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>W$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:W1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:W1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>Y$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:X1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>X$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:X1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:X1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>Z$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:Y1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>Y$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:Y1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:Y1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>AA$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:Z1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>Z$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:Z1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:Z1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>AB$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AA1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AA$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AA1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AA1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>AC$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AB1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AB$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AB1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AB1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>AD$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AC1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AC$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AC1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AC1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>AE$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AD1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AD$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AD1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AD1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>AF$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AE1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AE$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AE1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AE1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>AG$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AF1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AF$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AF1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AF1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>AH$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AG1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AG$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AG1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AG1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>AI$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AH1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AH$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AH1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AH1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>AJ$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AI1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AI$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AI1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AI1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>AK$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AJ1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AJ$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AJ1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AJ1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>AL$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AK1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AK$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AK1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AK1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>AM$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AL1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AL$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AL1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AL1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>AN$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AM1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AM$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AM1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AM1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>AO$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AN1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AN$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AN1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AN1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>AP$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AO1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AO$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AO1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AO1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>AQ$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AP1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AP$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AP1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AP1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>AR$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AQ1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AQ$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AQ1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AQ1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>AS$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AR1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AR$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AR1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AR1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>AT$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AS1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AS$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AS1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AS1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>AU$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AT1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AT$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AT1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AT1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>AV$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AU1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AU$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AU1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AU1079))))","v":7.6227222091627593E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>AW$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AV1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AV$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AV1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AV1079))))","v":3.1437458285344944E-3},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>AX$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AW1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AW$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AW1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AW1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>AY$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AX1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AX$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AX1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AX1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>AZ$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AY1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AY$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AY1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AY1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>BA$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AZ1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>AZ$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AZ1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:AZ1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>BB$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BA1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BA$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BA1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BA1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>BC$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BB1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BB$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BB1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BB1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>BD$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BC1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BC$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BC1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BC1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>BE$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BD1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BD$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BD1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BD1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>BF$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BE1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BE$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BE1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BE1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>BG$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BF1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BF$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BF1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BF1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>BH$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BG1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BG$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BG1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BG1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>BI$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BH1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BH$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BH1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BH1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>BJ$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BI1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BI$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BI1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BI1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>BK$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BJ1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BJ$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BJ1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BJ1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>BL$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BK1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BK$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BK1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BK1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>BM$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BL1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BL$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BL1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BL1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>BN$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BM1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BM$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BM1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BM1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>BO$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BN1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BN$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BN1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BN1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>BP$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BO1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BO$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BO1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BO1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>BQ$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BP1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BP$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BP1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BP1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>BR$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BQ1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BQ$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BQ1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BQ1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>BS$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BR1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BR$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BR1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BR1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>BT$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BS1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BS$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BS1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BS1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>BU$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BT1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BT$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BT1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BT1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>BV$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BU1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BU$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BU1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BU1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>BW$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BV1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BV$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BV1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BV1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>BX$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BW1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BW$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BW1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BW1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>BY$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BX1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BX$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BX1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BX1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>BZ$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BY1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BY$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BY1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BY1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>CA$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BZ1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>BZ$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BZ1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:BZ1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>CB$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:CA1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>CA$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:CA1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:CA1079))))","v":0},{"$f":"IF(OFFSET($G1069, -$E1079, $E1079)=\"n/a\",0,IF(OFFSET($G1076, -$E1079, $E1079)=\"SL\",\nIF(OFFSET($G1069,-$E1079,$E1079)+$E1079>CC$5,IFERROR((OFFSET($G1068,-$E1079,$E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:CB1079)),\nIF(OFFSET($G1070,-$E1079,$E1079)+$E1079>CB$5,IFERROR(((OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:CB1079))*OFFSET($G1075, -$E1079, $E1079)/(OFFSET($G1069,-$E1079,$E1079))),0),OFFSET($G1068,-$E1079,$E1079)-SUM($G1079:CB1079))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1086)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>T$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:S1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>S$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:S1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:S1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>U$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:T1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>T$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:T1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:T1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>V$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:U1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>U$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:U1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:U1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>W$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:V1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>V$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:V1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:V1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>X$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:W1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>W$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:W1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:W1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>Y$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:X1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>X$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:X1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:X1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>Z$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:Y1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>Y$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:Y1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:Y1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>AA$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:Z1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>Z$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:Z1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:Z1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>AB$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AA1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>AA$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AA1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AA1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>AC$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AB1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>AB$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AB1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AB1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>AD$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AC1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>AC$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AC1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AC1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>AE$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AD1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>AD$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AD1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AD1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>AF$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AE1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>AE$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AE1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AE1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>AG$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AF1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>AF$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AF1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AF1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>AH$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AG1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>AG$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AG1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AG1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>AI$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AH1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>AH$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AH1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AH1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>AJ$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AI1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>AI$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AI1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AI1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>AK$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AJ1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>AJ$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AJ1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AJ1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>AL$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AK1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>AK$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AK1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AK1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>AM$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AL1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>AL$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AL1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AL1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>AN$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AM1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>AM$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AM1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AM1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>AO$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AN1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>AN$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AN1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AN1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>AP$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AO1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>AO$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AO1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AO1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>AQ$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AP1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>AP$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AP1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AP1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>AR$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AQ1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>AQ$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AQ1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AQ1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>AS$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AR1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>AR$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AR1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AR1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>AT$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AS1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>AS$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AS1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AS1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>AU$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AT1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>AT$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AT1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AT1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>AV$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AU1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>AU$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AU1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AU1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>AW$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AV1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>AV$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AV1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AV1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>AX$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AW1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>AW$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AW1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AW1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>AY$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AX1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>AX$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AX1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AX1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>AZ$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AY1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>AY$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AY1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AY1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>BA$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AZ1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>AZ$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AZ1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:AZ1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>BB$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BA1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>BA$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BA1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BA1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>BC$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BB1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>BB$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BB1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BB1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>BD$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BC1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>BC$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BC1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BC1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>BE$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BD1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>BD$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BD1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BD1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>BF$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BE1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>BE$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BE1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BE1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>BG$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BF1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>BF$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BF1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BF1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>BH$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BG1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>BG$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BG1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BG1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>BI$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BH1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>BH$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BH1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BH1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>BJ$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BI1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>BI$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BI1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BI1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>BK$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BJ1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>BJ$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BJ1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BJ1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>BL$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BK1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>BK$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BK1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BK1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>BM$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BL1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>BL$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BL1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BL1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>BN$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BM1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>BM$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BM1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BM1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>BO$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BN1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>BN$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BN1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BN1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>BP$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BO1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>BO$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BO1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BO1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>BQ$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BP1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>BP$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BP1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BP1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>BR$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BQ1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>BQ$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BQ1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BQ1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>BS$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BR1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>BR$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BR1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BR1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>BT$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BS1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>BS$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BS1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BS1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>BU$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BT1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>BT$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BT1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BT1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>BV$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BU1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>BU$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BU1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BU1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>BW$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BV1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>BV$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BV1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BV1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>BX$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BW1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>BW$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BW1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BW1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>BY$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BX1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>BX$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BX1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BX1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>BZ$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BY1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>BY$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BY1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BY1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>CA$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BZ1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>BZ$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BZ1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:BZ1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>CB$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:CA1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>CA$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:CA1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:CA1101))))","v":0},{"$f":"IF(OFFSET($G1079, -$E1085, $E1086)=\"n/a\", 0, IF(OFFSET($G1082, -$E1085, $E1086)=\"SL\",\nIF(OFFSET($G1079, -$E1085, $E1086)+$E1086>CC$5, IFERROR((OFFSET($G1078, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))), 0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:CB1101)),\nIF(OFFSET($G1080, -$E1085, $E1086)+$E1086>CB$5, IFERROR(((OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:CB1101))*OFFSET($G1081, -$E1085, $E1086)/(OFFSET($G1079, -$E1085, $E1086))),0), OFFSET($G1078, -$E1085, $E1086)-SUM($G1101:CB1101))))","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":0},{"$f":"'TAB input'!I$13","v":0},{"$f":"'TAB input'!J$13","v":0},{"$f":"'TAB input'!K$13","v":0},{"$f":"'TAB input'!L$13","v":0},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":2},{"$f":"'TAB input'!Q$13","v":2},{"$f":"'TAB input'!R$13","v":2},{"$f":"'TAB input'!S$13","v":2},{"$f":"'TAB input'!T$13","v":2},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0},{"$f":"'TAB input'!BV$13","v":0},{"$f":"'TAB input'!BW$13","v":0},{"$f":"'TAB input'!BX$13","v":0},{"$f":"'TAB input'!BY$13","v":0},{"$f":"'TAB input'!BZ$13","v":0},{"$f":"'TAB input'!CA$13","v":0},{"$f":"'TAB input'!CB$13","v":0},{"$f":"'TAB input'!CC$13","v":0}]
[null,null,null,null,13,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1131)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>U$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:T1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>T$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:T1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:T1131))))","v":3.5016693583765759E-2},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>V$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:U1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>U$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:U1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:U1131))))","v":3.3089691928648114E-2},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>W$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:V1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>V$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:V1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:V1131))))","v":3.1268734991029092E-2},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>X$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:W1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>W$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:W1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:W1131))))","v":2.9547987030145571E-2},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>Y$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:X1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>X$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:X1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:X1131))))","v":2.7921933451549474E-2},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>Z$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:Y1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>Y$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:Y1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:Y1131))))","v":2.6385363134123346E-2},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AA$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:Z1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>Z$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:Z1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:Z1131))))","v":2.4933351729656876E-2},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AB$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AA1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AA$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AA1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AA1131))))","v":2.3561245881463543E-2},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AC$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AB1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AB$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AB1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AB1131))))","v":2.2264648311461577E-2},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AD$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AC1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AC$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AC1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AC1131))))","v":2.1039403727927009E-2},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AE$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AD1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AD$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AD1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AD1131))))","v":1.9881585508756256E-2},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AF$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AE1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AE$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AE1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AE1131))))","v":1.8787483117561385E-2},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AG$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AF1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AF$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AF1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AF1131))))","v":1.775359021226949E-2},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AH$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AG1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AG$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AG1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AG1131))))","v":1.6776593408117071E-2},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AI$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AH1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AH$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AH1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AH1131))))","v":1.5853361659027398E-2},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AJ$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AI1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AI$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AI1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AI1131))))","v":1.49809362233407E-2},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AK$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AJ1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AJ$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AJ1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AJ1131))))","v":1.4156521181739712E-2},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AL$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AK1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AK$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AK1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AK1131))))","v":1.3377474476982652E-2},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AM$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AL1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AL$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AL1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AL1131))))","v":1.26412994467282E-2},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AN$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AM1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AM$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AM1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AM1131))))","v":1.1945636822317066E-2},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AO$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AN1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AN$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AN1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AN1131))))","v":1.1288257167868156E-2},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AP$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AO1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AO$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AO1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AO1131))))","v":1.0667053735458416E-2},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AQ$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AP1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AP$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AP1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AP1131))))","v":1.0080035713488832E-2},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AR$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AQ1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AQ$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AQ1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AQ1131))))","v":9.5253218465992627E-3},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AS$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AR1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AR$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AR1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AR1131))))","v":9.0011344066853235E-3},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AT$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AS1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AS$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AS1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AS1131))))","v":8.5057934956959298E-3},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AU$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AT1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AT$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AT1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AT1131))))","v":8.0377116619532417E-3},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AV$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AU1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AU$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AU1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AU1131))))","v":7.5953888127416021E-3},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AW$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AV1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AV$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AV1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AV1131))))","v":7.1774074068615031E-3},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AX$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AW1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AW$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AW1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AW1131))))","v":6.7824279117418432E-3},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AY$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AX1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AX$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AX1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AX1131))))","v":6.4091845105515594E-3},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>AZ$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AY1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AY$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AY1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AY1131))))","v":6.0564810455529909E-3},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BA$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AZ1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>AZ$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AZ1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:AZ1131))))","v":5.7231871846962924E-3},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BB$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BA1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BA$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BA1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BA1131))))","v":5.4082347991697812E-3},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BC$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BB1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BB$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BB1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BB1131))))","v":5.1106145402971224E-3},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BD$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BC1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BC$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BC1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BC1131))))","v":8.7757402934963924E-2},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BE$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BD1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BD$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BD1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BD1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BF$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BE1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BE$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BE1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BE1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BG$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BF1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BF$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BF1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BF1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BH$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BG1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BG$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BG1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BG1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BI$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BH1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BH$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BH1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BH1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BJ$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BI1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BI$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BI1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BI1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BK$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BJ1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BJ$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BJ1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BJ1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BL$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BK1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BK$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BK1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BK1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BM$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BL1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BL$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BL1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BL1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BN$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BM1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BM$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BM1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BM1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BO$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BN1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BN$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BN1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BN1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BP$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BO1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BO$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BO1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BO1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BQ$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BP1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BP$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BP1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BP1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BR$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BQ1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BQ$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BQ1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BQ1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BS$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BR1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BR$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BR1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BR1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BT$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BS1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BS$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BS1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BS1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BU$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BT1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BT$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BT1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BT1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BV$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BU1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BU$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BU1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BU1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BW$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BV1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BV$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BV1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BV1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BX$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BW1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BW$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BW1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BW1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BY$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BX1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BX$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BX1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BX1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>BZ$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BY1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BY$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BY1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BY1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>CA$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BZ1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>BZ$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BZ1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:BZ1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>CB$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:CA1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>CA$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:CA1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:CA1131))))","v":0},{"$f":"IF(OFFSET($G1121, -$E1131, $E1131)=\"n/a\",0,IF(OFFSET($G1128, -$E1131, $E1131)=\"SL\",\nIF(OFFSET($G1121,-$E1131,$E1131)+$E1131>CC$5,IFERROR((OFFSET($G1120,-$E1131,$E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:CB1131)),\nIF(OFFSET($G1122,-$E1131,$E1131)+$E1131>CB$5,IFERROR(((OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:CB1131))*OFFSET($G1127, -$E1131, $E1131)/(OFFSET($G1121,-$E1131,$E1131))),0),OFFSET($G1120,-$E1131,$E1131)-SUM($G1131:CB1131))))","v":0}]
[null,null,null,null,{"$f":"E1107+1","v":27},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E1151)","v":2.449987453879571},{"$f":"INDEX('TAB input'!H$18:H$67, $E1151)-INDEX('TAB input'!H$72:H$121, $E1151)-INDEX('TAB input'!H$126:H$175, $E1151)","v":0.57224719095878185},{"$f":"INDEX('TAB input'!I$18:I$67, $E1151)-INDEX('TAB input'!I$72:I$121, $E1151)-INDEX('TAB input'!I$126:I$175, $E1151)","v":0.48209394958250945},{"$f":"INDEX('TAB input'!J$18:J$67, $E1151)-INDEX('TAB input'!J$72:J$121, $E1151)-INDEX('TAB input'!J$126:J$175, $E1151)","v":0.46585515216936058},{"$f":"INDEX('TAB input'!K$18:K$67, $E1151)-INDEX('TAB input'!K$72:K$121, $E1151)-INDEX('TAB input'!K$126:K$175, $E1151)","v":0.246},{"$f":"INDEX('TAB input'!L$18:L$67, $E1151)-INDEX('TAB input'!L$72:L$121, $E1151)-INDEX('TAB input'!L$126:L$175, $E1151)","v":0.4207822464},{"$f":"INDEX('TAB input'!M$18:M$67, $E1151)-INDEX('TAB input'!M$72:M$121, $E1151)-INDEX('TAB input'!M$126:M$175, $E1151)","v":0.21125016359999998},{"$f":"INDEX('TAB input'!N$18:N$67, $E1151)-INDEX('TAB input'!N$72:N$121, $E1151)-INDEX('TAB input'!N$126:N$175, $E1151)","v":-0.20336922527173426},{"$f":"INDEX('TAB input'!O$18:O$67, $E1151)-INDEX('TAB input'!O$72:O$121, $E1151)-INDEX('TAB input'!O$126:O$175, $E1151)","v":0.63919228350054291},{"$f":"INDEX('TAB input'!P$18:P$67, $E1151)-INDEX('TAB input'!P$72:P$121, $E1151)-INDEX('TAB input'!P$126:P$175, $E1151)","v":0.95294339497831337},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E1151)-INDEX('TAB input'!Q$72:Q$121, $E1151)-INDEX('TAB input'!Q$126:Q$175, $E1151)","v":0.74830710660795219},{"$f":"INDEX('TAB input'!R$18:R$67, $E1151)-INDEX('TAB input'!R$72:R$121, $E1151)-INDEX('TAB input'!R$126:R$175, $E1151)","v":0.15217915494242967},{"$f":"INDEX('TAB input'!S$18:S$67, $E1151)-INDEX('TAB input'!S$72:S$121, $E1151)-INDEX('TAB input'!S$126:S$175, $E1151)","v":0.23179941227430237},{"$f":"INDEX('TAB input'!T$18:T$67, $E1151)-INDEX('TAB input'!T$72:T$121, $E1151)-INDEX('TAB input'!T$126:T$175, $E1151)","v":0.61491409197993918},{"$f":"INDEX('TAB input'!U$18:U$67, $E1151)-INDEX('TAB input'!U$72:U$121, $E1151)-INDEX('TAB input'!U$126:U$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E1151)-INDEX('TAB input'!V$72:V$121, $E1151)-INDEX('TAB input'!V$126:V$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E1151)-INDEX('TAB input'!W$72:W$121, $E1151)-INDEX('TAB input'!W$126:W$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E1151)-INDEX('TAB input'!X$72:X$121, $E1151)-INDEX('TAB input'!X$126:X$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E1151)-INDEX('TAB input'!Y$72:Y$121, $E1151)-INDEX('TAB input'!Y$126:Y$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E1151)-INDEX('TAB input'!Z$72:Z$121, $E1151)-INDEX('TAB input'!Z$126:Z$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E1151)-INDEX('TAB input'!AA$72:AA$121, $E1151)-INDEX('TAB input'!AA$126:AA$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E1151)-INDEX('TAB input'!AB$72:AB$121, $E1151)-INDEX('TAB input'!AB$126:AB$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E1151)-INDEX('TAB input'!AC$72:AC$121, $E1151)-INDEX('TAB input'!AC$126:AC$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E1151)-INDEX('TAB input'!AD$72:AD$121, $E1151)-INDEX('TAB input'!AD$126:AD$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E1151)-INDEX('TAB input'!AE$72:AE$121, $E1151)-INDEX('TAB input'!AE$126:AE$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E1151)-INDEX('TAB input'!AF$72:AF$121, $E1151)-INDEX('TAB input'!AF$126:AF$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E1151)-INDEX('TAB input'!AG$72:AG$121, $E1151)-INDEX('TAB input'!AG$126:AG$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E1151)-INDEX('TAB input'!AH$72:AH$121, $E1151)-INDEX('TAB input'!AH$126:AH$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E1151)-INDEX('TAB input'!AI$72:AI$121, $E1151)-INDEX('TAB input'!AI$126:AI$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E1151)-INDEX('TAB input'!AJ$72:AJ$121, $E1151)-INDEX('TAB input'!AJ$126:AJ$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E1151)-INDEX('TAB input'!AK$72:AK$121, $E1151)-INDEX('TAB input'!AK$126:AK$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E1151)-INDEX('TAB input'!AL$72:AL$121, $E1151)-INDEX('TAB input'!AL$126:AL$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E1151)-INDEX('TAB input'!AM$72:AM$121, $E1151)-INDEX('TAB input'!AM$126:AM$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E1151)-INDEX('TAB input'!AN$72:AN$121, $E1151)-INDEX('TAB input'!AN$126:AN$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E1151)-INDEX('TAB input'!AO$72:AO$121, $E1151)-INDEX('TAB input'!AO$126:AO$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E1151)-INDEX('TAB input'!AP$72:AP$121, $E1151)-INDEX('TAB input'!AP$126:AP$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E1151)-INDEX('TAB input'!AQ$72:AQ$121, $E1151)-INDEX('TAB input'!AQ$126:AQ$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E1151)-INDEX('TAB input'!AR$72:AR$121, $E1151)-INDEX('TAB input'!AR$126:AR$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E1151)-INDEX('TAB input'!AS$72:AS$121, $E1151)-INDEX('TAB input'!AS$126:AS$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E1151)-INDEX('TAB input'!AT$72:AT$121, $E1151)-INDEX('TAB input'!AT$126:AT$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E1151)-INDEX('TAB input'!AU$72:AU$121, $E1151)-INDEX('TAB input'!AU$126:AU$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E1151)-INDEX('TAB input'!AV$72:AV$121, $E1151)-INDEX('TAB input'!AV$126:AV$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E1151)-INDEX('TAB input'!AW$72:AW$121, $E1151)-INDEX('TAB input'!AW$126:AW$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E1151)-INDEX('TAB input'!AX$72:AX$121, $E1151)-INDEX('TAB input'!AX$126:AX$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E1151)-INDEX('TAB input'!AY$72:AY$121, $E1151)-INDEX('TAB input'!AY$126:AY$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E1151)-INDEX('TAB input'!AZ$72:AZ$121, $E1151)-INDEX('TAB input'!AZ$126:AZ$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E1151)-INDEX('TAB input'!BA$72:BA$121, $E1151)-INDEX('TAB input'!BA$126:BA$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E1151)-INDEX('TAB input'!BB$72:BB$121, $E1151)-INDEX('TAB input'!BB$126:BB$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E1151)-INDEX('TAB input'!BC$72:BC$121, $E1151)-INDEX('TAB input'!BC$126:BC$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E1151)-INDEX('TAB input'!BD$72:BD$121, $E1151)-INDEX('TAB input'!BD$126:BD$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E1151)-INDEX('TAB input'!BE$72:BE$121, $E1151)-INDEX('TAB input'!BE$126:BE$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E1151)-INDEX('TAB input'!BF$72:BF$121, $E1151)-INDEX('TAB input'!BF$126:BF$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E1151)-INDEX('TAB input'!BG$72:BG$121, $E1151)-INDEX('TAB input'!BG$126:BG$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E1151)-INDEX('TAB input'!BH$72:BH$121, $E1151)-INDEX('TAB input'!BH$126:BH$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E1151)-INDEX('TAB input'!BI$72:BI$121, $E1151)-INDEX('TAB input'!BI$126:BI$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E1151)-INDEX('TAB input'!BJ$72:BJ$121, $E1151)-INDEX('TAB input'!BJ$126:BJ$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E1151)-INDEX('TAB input'!BK$72:BK$121, $E1151)-INDEX('TAB input'!BK$126:BK$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E1151)-INDEX('TAB input'!BL$72:BL$121, $E1151)-INDEX('TAB input'!BL$126:BL$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E1151)-INDEX('TAB input'!BM$72:BM$121, $E1151)-INDEX('TAB input'!BM$126:BM$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E1151)-INDEX('TAB input'!BN$72:BN$121, $E1151)-INDEX('TAB input'!BN$126:BN$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E1151)-INDEX('TAB input'!BO$72:BO$121, $E1151)-INDEX('TAB input'!BO$126:BO$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E1151)-INDEX('TAB input'!BP$72:BP$121, $E1151)-INDEX('TAB input'!BP$126:BP$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E1151)-INDEX('TAB input'!BQ$72:BQ$121, $E1151)-INDEX('TAB input'!BQ$126:BQ$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E1151)-INDEX('TAB input'!BR$72:BR$121, $E1151)-INDEX('TAB input'!BR$126:BR$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E1151)-INDEX('TAB input'!BS$72:BS$121, $E1151)-INDEX('TAB input'!BS$126:BS$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E1151)-INDEX('TAB input'!BT$72:BT$121, $E1151)-INDEX('TAB input'!BT$126:BT$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E1151)-INDEX('TAB input'!BU$72:BU$121, $E1151)-INDEX('TAB input'!BU$126:BU$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E1151)-INDEX('TAB input'!BV$72:BV$121, $E1151)-INDEX('TAB input'!BV$126:BV$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E1151)-INDEX('TAB input'!BW$72:BW$121, $E1151)-INDEX('TAB input'!BW$126:BW$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E1151)-INDEX('TAB input'!BX$72:BX$121, $E1151)-INDEX('TAB input'!BX$126:BX$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E1151)-INDEX('TAB input'!BY$72:BY$121, $E1151)-INDEX('TAB input'!BY$126:BY$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E1151)-INDEX('TAB input'!BZ$72:BZ$121, $E1151)-INDEX('TAB input'!BZ$126:BZ$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E1151)-INDEX('TAB input'!CA$72:CA$121, $E1151)-INDEX('TAB input'!CA$126:CA$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E1151)-INDEX('TAB input'!CB$72:CB$121, $E1151)-INDEX('TAB input'!CB$126:CB$175, $E1151)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E1151)-INDEX('TAB input'!CC$72:CC$121, $E1151)-INDEX('TAB input'!CC$126:CC$175, $E1151)","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1166)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>L$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:K1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>K$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:K1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:K1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>M$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:L1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>L$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:L1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:L1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>N$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:M1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>M$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:M1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:M1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>O$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:N1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>N$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:N1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:N1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>P$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:O1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>O$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:O1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:O1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>Q$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:P1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>P$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:P1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:P1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>R$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:Q1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>Q$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:Q1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:Q1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>S$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:R1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>R$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:R1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:R1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>T$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:S1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>S$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:S1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:S1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>U$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:T1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>T$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:T1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:T1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>V$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:U1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>U$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:U1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:U1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>W$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:V1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>V$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:V1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:V1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>X$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:W1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>W$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:W1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:W1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>Y$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:X1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>X$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:X1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:X1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>Z$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:Y1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>Y$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:Y1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:Y1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>AA$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:Z1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>Z$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:Z1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:Z1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>AB$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AA1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>AA$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AA1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AA1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>AC$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AB1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>AB$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AB1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AB1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>AD$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AC1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>AC$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AC1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AC1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>AE$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AD1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>AD$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AD1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AD1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>AF$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AE1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>AE$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AE1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AE1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>AG$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AF1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>AF$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AF1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AF1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>AH$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AG1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>AG$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AG1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AG1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>AI$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AH1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>AH$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AH1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AH1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>AJ$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AI1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>AI$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AI1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AI1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>AK$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AJ1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>AJ$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AJ1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AJ1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>AL$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AK1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>AK$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AK1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AK1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>AM$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AL1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>AL$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AL1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AL1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>AN$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AM1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>AM$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AM1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AM1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>AO$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AN1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>AN$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AN1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AN1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>AP$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AO1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>AO$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AO1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AO1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>AQ$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AP1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>AP$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AP1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AP1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>AR$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AQ1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>AQ$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AQ1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AQ1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>AS$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AR1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>AR$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AR1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AR1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>AT$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AS1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>AS$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AS1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AS1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>AU$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AT1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>AT$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AT1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AT1166))))","v":6.7582417582417583E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>AV$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AU1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>AU$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AU1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AU1166))))","v":2.7032967032969146E-3},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>AW$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AV1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>AV$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AV1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AV1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>AX$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AW1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>AW$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AW1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AW1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>AY$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AX1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>AX$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AX1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AX1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>AZ$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AY1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>AY$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AY1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AY1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>BA$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AZ1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>AZ$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AZ1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:AZ1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>BB$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BA1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>BA$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BA1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BA1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>BC$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BB1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>BB$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BB1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BB1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>BD$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BC1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>BC$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BC1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BC1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>BE$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BD1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>BD$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BD1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BD1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>BF$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BE1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>BE$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BE1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BE1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>BG$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BF1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>BF$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BF1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BF1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>BH$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BG1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>BG$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BG1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BG1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>BI$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BH1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>BH$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BH1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BH1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>BJ$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BI1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>BI$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BI1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BI1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>BK$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BJ1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>BJ$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BJ1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BJ1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>BL$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BK1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>BK$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BK1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BK1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>BM$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BL1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>BL$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BL1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BL1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>BN$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BM1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>BM$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BM1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BM1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>BO$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BN1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>BN$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BN1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BN1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>BP$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BO1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>BO$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BO1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BO1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>BQ$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BP1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>BP$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BP1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BP1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>BR$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BQ1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>BQ$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BQ1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BQ1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>BS$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BR1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>BR$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BR1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BR1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>BT$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BS1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>BS$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BS1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BS1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>BU$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BT1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>BT$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BT1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BT1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>BV$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BU1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>BU$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BU1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BU1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>BW$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BV1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>BV$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BV1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BV1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>BX$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BW1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>BW$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BW1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BW1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>BY$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BX1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>BX$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BX1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BX1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>BZ$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BY1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>BY$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BY1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BY1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>CA$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BZ1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>BZ$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BZ1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:BZ1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>CB$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:CA1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>CA$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:CA1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:CA1166))))","v":0},{"$f":"IF(OFFSET($G1156, -$E1166, $E1166)=\"n/a\",0,IF(OFFSET($G1163, -$E1166, $E1166)=\"SL\",\nIF(OFFSET($G1156,-$E1166,$E1166)+$E1166>CC$5,IFERROR((OFFSET($G1155,-$E1166,$E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:CB1166)),\nIF(OFFSET($G1157,-$E1166,$E1166)+$E1166>CB$5,IFERROR(((OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:CB1166))*OFFSET($G1162, -$E1166, $E1166)/(OFFSET($G1156,-$E1166,$E1166))),0),OFFSET($G1155,-$E1166,$E1166)-SUM($G1166:CB1166))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1168)","v":"Depreciation of asset adjustments - TAB 2016-17"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>N$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:M1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>M$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:M1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:M1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>O$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:N1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>N$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:N1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:N1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>P$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:O1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>O$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:O1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:O1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>Q$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:P1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>P$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:P1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:P1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>R$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:Q1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>Q$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:Q1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:Q1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>S$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:R1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>R$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:R1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:R1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>T$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:S1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>S$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:S1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:S1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>U$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:T1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>T$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:T1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:T1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>V$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:U1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>U$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:U1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:U1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>W$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:V1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>V$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:V1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:V1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>X$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:W1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>W$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:W1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:W1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>Y$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:X1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>X$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:X1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:X1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>Z$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:Y1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>Y$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:Y1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:Y1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AA$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:Z1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>Z$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:Z1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:Z1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AB$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AA1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AA$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AA1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AA1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AC$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AB1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AB$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AB1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AB1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AD$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AC1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AC$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AC1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AC1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AE$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AD1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AD$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AD1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AD1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AF$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AE1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AE$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AE1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AE1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AG$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AF1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AF$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AF1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AF1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AH$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AG1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AG$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AG1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AG1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AI$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AH1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AH$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AH1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AH1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AJ$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AI1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AI$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AI1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AI1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AK$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AJ1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AJ$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AJ1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AJ1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AL$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AK1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AK$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AK1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AK1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AM$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AL1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AL$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AL1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AL1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AN$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AM1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AM$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AM1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AM1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AO$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AN1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AN$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AN1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AN1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AP$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AO1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AO$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AO1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AO1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AQ$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AP1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AP$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AP1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AP1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AR$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AQ1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AQ$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AQ1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AQ1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AS$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AR1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AR$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AR1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AR1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AT$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AS1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AS$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AS1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AS1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AU$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AT1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AT$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AT1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AT1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AV$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AU1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AU$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AU1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AU1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AW$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AV1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AV$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AV1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AV1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AX$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AW1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AW$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AW1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AW1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AY$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AX1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AX$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AX1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AX1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>AZ$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AY1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AY$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AY1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AY1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BA$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AZ1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>AZ$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AZ1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:AZ1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BB$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BA1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BA$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BA1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BA1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BC$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BB1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BB$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BB1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BB1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BD$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BC1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BC$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BC1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BC1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BE$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BD1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BD$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BD1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BD1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BF$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BE1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BE$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BE1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BE1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BG$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BF1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BF$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BF1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BF1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BH$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BG1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BG$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BG1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BG1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BI$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BH1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BH$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BH1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BH1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BJ$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BI1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BI$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BI1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BI1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BK$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BJ1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BJ$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BJ1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BJ1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BL$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BK1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BK$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BK1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BK1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BM$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BL1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BL$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BL1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BL1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BN$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BM1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BM$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BM1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BM1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BO$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BN1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BN$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BN1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BN1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BP$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BO1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BO$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BO1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BO1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BQ$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BP1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BP$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BP1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BP1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BR$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BQ1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BQ$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BQ1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BQ1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BS$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BR1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BR$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BR1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BR1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BT$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BS1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BS$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BS1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BS1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BU$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BT1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BT$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BT1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BT1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BV$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BU1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BU$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BU1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BU1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BW$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BV1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BV$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BV1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BV1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BX$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BW1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BW$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BW1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BW1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BY$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BX1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BX$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BX1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BX1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>BZ$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BY1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BY$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BY1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BY1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>CA$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BZ1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>BZ$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BZ1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:BZ1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>CB$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:CA1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>CA$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:CA1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:CA1183))))","v":0},{"$f":"IF(OFFSET($G1161, -$E1167, $E1168)=\"n/a\", 0, IF(OFFSET($G1164, -$E1167, $E1168)=\"SL\",\nIF(OFFSET($G1161, -$E1167, $E1168)+$E1168>CC$5, IFERROR((OFFSET($G1160, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))), 0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:CB1183)),\nIF(OFFSET($G1162, -$E1167, $E1168)+$E1168>CB$5, IFERROR(((OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:CB1183))*OFFSET($G1163, -$E1167, $E1168)/(OFFSET($G1161, -$E1167, $E1168))),0), OFFSET($G1160, -$E1167, $E1168)-SUM($G1183:CB1183))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E1195)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E1195)","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1218)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>T$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:S1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>S$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:S1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:S1218))))","v":0.48777285109332924},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>U$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:T1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>T$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:T1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:T1218))))","v":0.46098128484017148},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>V$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:U1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>U$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:U1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:U1218))))","v":0.43566128064851106},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>W$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:V1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>V$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:V1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:V1218))))","v":0.41173201103404278},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>X$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:W1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>W$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:W1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:W1218))))","v":0.38911708806848849},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>Y$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:X1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>X$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:X1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:X1218))))","v":0.3677443195311349},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>Z$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:Y1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>Y$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:Y1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:Y1218))))","v":0.34754547845407036},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>AA$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:Z1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>Z$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:Z1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:Z1218))))","v":0.3284560853254519},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>AB$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AA1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>AA$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AA1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AA1218))))","v":0.31041520225554536},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>AC$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AB1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>AB$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AB1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AB1218))))","v":0.29336523844846674},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>AD$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AC1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>AC$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AC1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AC1218))))","v":0.27725176635864418},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>AE$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AD1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>AD$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AD1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AD1218))))","v":0.26202334794512866},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>AF$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AE1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>AE$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AE1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AE1218))))","v":0.24763137046911504},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>AG$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AF1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>AF$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AF1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AF1218))))","v":0.23402989131050123},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>AH$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AG1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>AG$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AG1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AG1218))))","v":0.22117549130810149},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>AI$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AH1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>AH$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AH1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AH1218))))","v":0.20902713615534224},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>AJ$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AI1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>AI$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AI1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AI1218))))","v":0.19754604540898138},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>AK$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AJ1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>AJ$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AJ1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AJ1218))))","v":0.18669556869269655},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>AL$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AK1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>AK$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AK1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AK1218))))","v":0.17644106870035417},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>AM$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AL1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>AL$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AL1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AL1218))))","v":0.1667498106254782},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>AN$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AM1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>AM$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AM1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AM1218))))","v":0.15759085766395059},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>AO$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AN1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>AN$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AN1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AN1218))))","v":0.14893497225636396},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>AP$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AO1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>AO$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AO1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AO1218))))","v":0.14075452275476774},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>AQ$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AP1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>AP$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AP1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AP1218))))","v":0.13302339521586659},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>AR$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AQ1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>AQ$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AQ1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AQ1218))))","v":0.12571691003909324},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>AS$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AR1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>AR$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AR1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AR1218))))","v":0.11881174318344509},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>AT$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AS1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>AS$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AS1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AS1218))))","v":0.1122858517115899},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>AU$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AT1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>AT$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AT1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AT1218))))","v":0.1061184034235594},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>AV$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AU1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>AU$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AU1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AU1218))))","v":0.10028971035540493},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>AW$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AV1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>AV$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AV1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AV1218))))","v":9.4781165930527281E-2},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>AX$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AW1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>AW$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AW1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AW1218))))","v":8.9575185563052107E-2},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>AY$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AX1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>AX$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AX1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AX1218))))","v":8.4655150523643516E-2},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>AZ$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AY1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>AY$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AY1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AY1218))))","v":8.0005354888561545E-2},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>BA$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AZ1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>AZ$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AZ1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:AZ1218))))","v":7.5610955402612742E-2},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>BB$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BA1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>BA$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BA1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BA1218))))","v":7.145792409594405E-2},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>BC$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BB1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>BB$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BB1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BB1218))))","v":1.229519967235106},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>BD$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BC1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>BC$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BC1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BC1218))))","v":0},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>BE$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BD1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>BD$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BD1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BD1218))))","v":0},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>BF$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BE1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>BE$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BE1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BE1218))))","v":0},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>BG$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BF1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>BF$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BF1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BF1218))))","v":0},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>BH$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BG1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>BG$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BG1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BG1218))))","v":0},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>BI$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BH1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>BH$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BH1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BH1218))))","v":0},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>BJ$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BI1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>BI$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BI1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BI1218))))","v":0},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>BK$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BJ1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>BJ$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BJ1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BJ1218))))","v":0},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>BL$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BK1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>BK$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BK1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BK1218))))","v":0},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>BM$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BL1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>BL$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BL1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BL1218))))","v":0},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>BN$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BM1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>BM$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BM1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BM1218))))","v":0},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>BO$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BN1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>BN$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BN1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BN1218))))","v":0},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>BP$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BO1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>BO$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BO1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BO1218))))","v":0},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>BQ$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BP1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>BP$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BP1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BP1218))))","v":0},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>BR$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BQ1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>BQ$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BQ1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BQ1218))))","v":0},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>BS$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BR1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>BR$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BR1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BR1218))))","v":0},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>BT$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BS1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>BS$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BS1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BS1218))))","v":0},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>BU$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BT1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>BT$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BT1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BT1218))))","v":0},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>BV$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BU1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>BU$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BU1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BU1218))))","v":0},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>BW$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BV1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>BV$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BV1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BV1218))))","v":0},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>BX$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BW1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>BW$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BW1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BW1218))))","v":0},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>BY$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BX1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>BX$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BX1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BX1218))))","v":0},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>BZ$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BY1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>BY$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BY1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BY1218))))","v":0},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>CA$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BZ1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>BZ$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BZ1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:BZ1218))))","v":0},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>CB$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:CA1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>CA$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:CA1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:CA1218))))","v":0},{"$f":"IF(OFFSET($G1208, -$E1218, $E1218)=\"n/a\",0,IF(OFFSET($G1215, -$E1218, $E1218)=\"SL\",\nIF(OFFSET($G1208,-$E1218,$E1218)+$E1218>CC$5,IFERROR((OFFSET($G1207,-$E1218,$E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:CB1218)),\nIF(OFFSET($G1209,-$E1218,$E1218)+$E1218>CB$5,IFERROR(((OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:CB1218))*OFFSET($G1214, -$E1218, $E1218)/(OFFSET($G1208,-$E1218,$E1218))),0),OFFSET($G1207,-$E1218,$E1218)-SUM($G1218:CB1218))))","v":0}]
[]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1253)","v":"Depreciation of net capex 2013-14"},null,null,null,null,{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>K$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:J1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>J$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:J1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:J1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>L$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:K1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>K$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:K1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:K1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>M$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:L1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>L$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:L1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:L1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>N$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:M1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>M$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:M1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:M1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>O$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:N1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>N$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:N1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:N1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>P$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:O1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>O$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:O1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:O1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>Q$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:P1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>P$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:P1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:P1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>R$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:Q1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>Q$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:Q1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:Q1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>S$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:R1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>R$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:R1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:R1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>T$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:S1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>S$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:S1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:S1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>U$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:T1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>T$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:T1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:T1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>V$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:U1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>U$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:U1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:U1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>W$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:V1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>V$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:V1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:V1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>X$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:W1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>W$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:W1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:W1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>Y$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:X1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>X$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:X1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:X1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>Z$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:Y1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>Y$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:Y1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:Y1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>AA$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:Z1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>Z$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:Z1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:Z1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>AB$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AA1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>AA$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AA1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AA1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>AC$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AB1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>AB$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AB1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AB1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>AD$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AC1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>AC$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AC1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AC1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>AE$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AD1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>AD$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AD1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AD1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>AF$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AE1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>AE$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AE1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AE1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>AG$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AF1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>AF$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AF1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AF1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>AH$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AG1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>AG$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AG1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AG1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>AI$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AH1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>AH$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AH1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AH1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>AJ$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AI1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>AI$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AI1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AI1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>AK$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AJ1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>AJ$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AJ1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AJ1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>AL$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AK1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>AK$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AK1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AK1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>AM$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AL1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>AL$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AL1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AL1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>AN$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AM1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>AM$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AM1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AM1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>AO$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AN1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>AN$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AN1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AN1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>AP$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AO1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>AO$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AO1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AO1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>AQ$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AP1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>AP$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AP1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AP1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>AR$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AQ1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>AQ$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AQ1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AQ1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>AS$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AR1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>AR$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AR1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AR1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>AT$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AS1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>AS$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AS1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AS1253))))","v":1.6188156203296708E-2},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>AU$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AT1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>AT$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AT1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AT1253))))","v":6.4752624813182447E-3},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>AV$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AU1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>AU$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AU1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AU1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>AW$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AV1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>AV$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AV1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AV1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>AX$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AW1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>AW$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AW1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AW1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>AY$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AX1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>AX$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AX1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AX1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>AZ$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AY1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>AY$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AY1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AY1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>BA$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AZ1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>AZ$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AZ1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:AZ1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>BB$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BA1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>BA$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BA1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BA1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>BC$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BB1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>BB$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BB1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BB1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>BD$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BC1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>BC$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BC1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BC1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>BE$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BD1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>BD$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BD1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BD1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>BF$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BE1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>BE$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BE1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BE1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>BG$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BF1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>BF$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BF1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BF1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>BH$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BG1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>BG$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BG1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BG1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>BI$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BH1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>BH$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BH1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BH1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>BJ$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BI1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>BI$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BI1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BI1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>BK$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BJ1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>BJ$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BJ1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BJ1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>BL$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BK1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>BK$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BK1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BK1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>BM$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BL1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>BL$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BL1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BL1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>BN$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BM1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>BM$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BM1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BM1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>BO$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BN1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>BN$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BN1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BN1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>BP$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BO1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>BO$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BO1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BO1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>BQ$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BP1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>BP$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BP1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BP1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>BR$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BQ1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>BQ$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BQ1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BQ1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>BS$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BR1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>BR$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BR1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BR1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>BT$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BS1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>BS$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BS1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BS1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>BU$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BT1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>BT$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BT1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BT1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>BV$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BU1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>BU$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BU1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BU1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>BW$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BV1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>BV$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BV1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BV1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>BX$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BW1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>BW$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BW1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BW1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>BY$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BX1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>BX$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BX1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BX1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>BZ$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BY1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>BY$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BY1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BY1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>CA$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BZ1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>BZ$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BZ1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:BZ1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>CB$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:CA1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>CA$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:CA1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:CA1253))))","v":0},{"$f":"IF(OFFSET($G1243, -$E1253, $E1253)=\"n/a\",0,IF(OFFSET($G1250, -$E1253, $E1253)=\"SL\",\nIF(OFFSET($G1243,-$E1253,$E1253)+$E1253>CC$5,IFERROR((OFFSET($G1242,-$E1253,$E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:CB1253)),\nIF(OFFSET($G1244,-$E1253,$E1253)+$E1253>CB$5,IFERROR(((OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:CB1253))*OFFSET($G1249, -$E1253, $E1253)/(OFFSET($G1243,-$E1253,$E1253))),0),OFFSET($G1242,-$E1253,$E1253)-SUM($G1253:CB1253))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1255)","v":"Depreciation of asset adjustments - TAB 2015-16"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>M$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:L1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>L$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:L1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:L1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>N$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:M1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>M$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:M1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:M1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>O$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:N1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>N$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:N1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:N1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>P$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:O1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>O$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:O1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:O1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>Q$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:P1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>P$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:P1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:P1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>R$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:Q1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>Q$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:Q1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:Q1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>S$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:R1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>R$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:R1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:R1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>T$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:S1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>S$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:S1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:S1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>U$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:T1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>T$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:T1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:T1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>V$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:U1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>U$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:U1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:U1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>W$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:V1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>V$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:V1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:V1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>X$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:W1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>W$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:W1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:W1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>Y$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:X1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>X$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:X1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:X1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>Z$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:Y1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>Y$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:Y1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:Y1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>AA$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:Z1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>Z$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:Z1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:Z1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>AB$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AA1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>AA$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AA1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AA1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>AC$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AB1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>AB$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AB1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AB1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>AD$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AC1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>AC$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AC1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AC1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>AE$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AD1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>AD$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AD1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AD1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>AF$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AE1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>AE$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AE1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AE1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>AG$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AF1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>AF$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AF1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AF1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>AH$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AG1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>AG$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AG1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AG1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>AI$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AH1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>AH$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AH1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AH1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>AJ$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AI1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>AI$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AI1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AI1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>AK$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AJ1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>AJ$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AJ1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AJ1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>AL$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AK1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>AK$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AK1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AK1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>AM$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AL1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>AL$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AL1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AL1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>AN$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AM1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>AM$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AM1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AM1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>AO$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AN1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>AN$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AN1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AN1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>AP$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AO1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>AO$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AO1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AO1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>AQ$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AP1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>AP$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AP1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AP1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>AR$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AQ1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>AQ$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AQ1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AQ1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>AS$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AR1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>AR$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AR1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AR1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>AT$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AS1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>AS$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AS1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AS1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>AU$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AT1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>AT$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AT1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AT1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>AV$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AU1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>AU$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AU1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AU1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>AW$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AV1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>AV$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AV1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AV1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>AX$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AW1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>AW$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AW1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AW1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>AY$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AX1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>AX$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AX1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AX1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>AZ$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AY1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>AY$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AY1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AY1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>BA$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AZ1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>AZ$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AZ1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:AZ1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>BB$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BA1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>BA$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BA1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BA1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>BC$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BB1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>BB$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BB1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BB1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>BD$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BC1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>BC$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BC1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BC1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>BE$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BD1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>BD$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BD1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BD1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>BF$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BE1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>BE$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BE1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BE1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>BG$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BF1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>BF$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BF1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BF1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>BH$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BG1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>BG$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BG1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BG1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>BI$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BH1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>BH$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BH1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BH1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>BJ$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BI1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>BI$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BI1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BI1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>BK$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BJ1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>BJ$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BJ1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BJ1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>BL$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BK1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>BK$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BK1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BK1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>BM$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BL1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>BL$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BL1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BL1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>BN$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BM1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>BM$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BM1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BM1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>BO$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BN1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>BN$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BN1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BN1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>BP$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BO1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>BO$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BO1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BO1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>BQ$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BP1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>BP$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BP1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BP1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>BR$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BQ1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>BQ$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BQ1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BQ1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>BS$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BR1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>BR$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BR1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BR1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>BT$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BS1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>BS$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BS1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BS1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>BU$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BT1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>BT$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BT1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BT1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>BV$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BU1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>BU$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BU1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BU1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>BW$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BV1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>BV$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BV1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BV1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>BX$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BW1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>BW$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BW1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BW1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>BY$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BX1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>BX$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BX1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BX1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>BZ$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BY1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>BY$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BY1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BY1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>CA$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BZ1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>BZ$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BZ1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:BZ1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>CB$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:CA1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>CA$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:CA1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:CA1270))))","v":0},{"$f":"IF(OFFSET($G1248, -$E1254, $E1255)=\"n/a\", 0, IF(OFFSET($G1251, -$E1254, $E1255)=\"SL\",\nIF(OFFSET($G1248, -$E1254, $E1255)+$E1255>CC$5, IFERROR((OFFSET($G1247, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))), 0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:CB1270)),\nIF(OFFSET($G1249, -$E1254, $E1255)+$E1255>CB$5, IFERROR(((OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:CB1270))*OFFSET($G1250, -$E1254, $E1255)/(OFFSET($G1248, -$E1254, $E1255))),0), OFFSET($G1247, -$E1254, $E1255)-SUM($G1270:CB1270))))","v":0}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E1283)=0, G1285, INDEX('TAB input'!H$233:H$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E1283)=0, H1285, INDEX('TAB input'!I$233:I$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E1283)=0, I1285, INDEX('TAB input'!J$233:J$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E1283)=0, J1285, INDEX('TAB input'!K$233:K$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E1283)=0, K1285, INDEX('TAB input'!L$233:L$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E1283)=0, L1285, INDEX('TAB input'!M$233:M$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E1283)=0, M1285, INDEX('TAB input'!N$233:N$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E1283)=0, N1285, INDEX('TAB input'!O$233:O$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E1283)=0, O1285, INDEX('TAB input'!P$233:P$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E1283)=0, P1285, INDEX('TAB input'!Q$233:Q$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E1283)=0, Q1285, INDEX('TAB input'!R$233:R$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E1283)=0, R1285, INDEX('TAB input'!S$233:S$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E1283)=0, S1285, INDEX('TAB input'!T$233:T$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E1283)=0, T1285, INDEX('TAB input'!U$233:U$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E1283)=0, U1285, INDEX('TAB input'!V$233:V$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E1283)=0, V1285, INDEX('TAB input'!W$233:W$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E1283)=0, W1285, INDEX('TAB input'!X$233:X$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E1283)=0, X1285, INDEX('TAB input'!Y$233:Y$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E1283)=0, Y1285, INDEX('TAB input'!Z$233:Z$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E1283)=0, Z1285, INDEX('TAB input'!AA$233:AA$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E1283)=0, AA1285, INDEX('TAB input'!AB$233:AB$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E1283)=0, AB1285, INDEX('TAB input'!AC$233:AC$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E1283)=0, AC1285, INDEX('TAB input'!AD$233:AD$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E1283)=0, AD1285, INDEX('TAB input'!AE$233:AE$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E1283)=0, AE1285, INDEX('TAB input'!AF$233:AF$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E1283)=0, AF1285, INDEX('TAB input'!AG$233:AG$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E1283)=0, AG1285, INDEX('TAB input'!AH$233:AH$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E1283)=0, AH1285, INDEX('TAB input'!AI$233:AI$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E1283)=0, AI1285, INDEX('TAB input'!AJ$233:AJ$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E1283)=0, AJ1285, INDEX('TAB input'!AK$233:AK$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E1283)=0, AK1285, INDEX('TAB input'!AL$233:AL$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E1283)=0, AL1285, INDEX('TAB input'!AM$233:AM$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E1283)=0, AM1285, INDEX('TAB input'!AN$233:AN$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E1283)=0, AN1285, INDEX('TAB input'!AO$233:AO$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E1283)=0, AO1285, INDEX('TAB input'!AP$233:AP$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E1283)=0, AP1285, INDEX('TAB input'!AQ$233:AQ$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E1283)=0, AQ1285, INDEX('TAB input'!AR$233:AR$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E1283)=0, AR1285, INDEX('TAB input'!AS$233:AS$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E1283)=0, AS1285, INDEX('TAB input'!AT$233:AT$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E1283)=0, AT1285, INDEX('TAB input'!AU$233:AU$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E1283)=0, AU1285, INDEX('TAB input'!AV$233:AV$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E1283)=0, AV1285, INDEX('TAB input'!AW$233:AW$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E1283)=0, AW1285, INDEX('TAB input'!AX$233:AX$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E1283)=0, AX1285, INDEX('TAB input'!AY$233:AY$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E1283)=0, AY1285, INDEX('TAB input'!AZ$233:AZ$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E1283)=0, AZ1285, INDEX('TAB input'!BA$233:BA$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E1283)=0, BA1285, INDEX('TAB input'!BB$233:BB$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E1283)=0, BB1285, INDEX('TAB input'!BC$233:BC$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E1283)=0, BC1285, INDEX('TAB input'!BD$233:BD$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E1283)=0, BD1285, INDEX('TAB input'!BE$233:BE$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E1283)=0, BE1285, INDEX('TAB input'!BF$233:BF$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E1283)=0, BF1285, INDEX('TAB input'!BG$233:BG$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E1283)=0, BG1285, INDEX('TAB input'!BH$233:BH$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E1283)=0, BH1285, INDEX('TAB input'!BI$233:BI$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E1283)=0, BI1285, INDEX('TAB input'!BJ$233:BJ$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E1283)=0, BJ1285, INDEX('TAB input'!BK$233:BK$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E1283)=0, BK1285, INDEX('TAB input'!BL$233:BL$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E1283)=0, BL1285, INDEX('TAB input'!BM$233:BM$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E1283)=0, BM1285, INDEX('TAB input'!BN$233:BN$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E1283)=0, BN1285, INDEX('TAB input'!BO$233:BO$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E1283)=0, BO1285, INDEX('TAB input'!BP$233:BP$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E1283)=0, BP1285, INDEX('TAB input'!BQ$233:BQ$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E1283)=0, BQ1285, INDEX('TAB input'!BR$233:BR$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E1283)=0, BR1285, INDEX('TAB input'!BS$233:BS$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E1283)=0, BS1285, INDEX('TAB input'!BT$233:BT$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E1283)=0, BT1285, INDEX('TAB input'!BU$233:BU$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E1283)=0, BU1285, INDEX('TAB input'!BV$233:BV$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E1283)=0, BV1285, INDEX('TAB input'!BW$233:BW$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E1283)=0, BW1285, INDEX('TAB input'!BX$233:BX$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E1283)=0, BX1285, INDEX('TAB input'!BY$233:BY$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E1283)=0, BY1285, INDEX('TAB input'!BZ$233:BZ$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E1283)=0, BZ1285, INDEX('TAB input'!CA$233:CA$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E1283)=0, CA1285, INDEX('TAB input'!CB$233:CB$282, $E1283))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E1283)=0, CB1285, INDEX('TAB input'!CC$233:CC$282, $E1283))","v":"n/a"}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E1283)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E1283)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1304)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>R$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:Q1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>Q$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:Q1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:Q1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>S$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:R1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>R$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:R1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:R1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>T$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:S1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>S$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:S1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:S1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>U$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:T1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>T$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:T1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:T1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>V$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:U1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>U$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:U1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:U1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>W$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:V1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>V$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:V1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:V1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>X$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:W1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>W$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:W1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:W1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>Y$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:X1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>X$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:X1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:X1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>Z$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:Y1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>Y$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:Y1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:Y1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>AA$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:Z1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>Z$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:Z1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:Z1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>AB$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AA1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>AA$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AA1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AA1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>AC$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AB1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>AB$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AB1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AB1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>AD$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AC1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>AC$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AC1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AC1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>AE$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AD1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>AD$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AD1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AD1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>AF$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AE1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>AE$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AE1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AE1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>AG$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AF1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>AF$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AF1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AF1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>AH$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AG1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>AG$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AG1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AG1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>AI$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AH1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>AH$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AH1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AH1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>AJ$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AI1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>AI$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AI1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AI1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>AK$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AJ1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>AJ$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AJ1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AJ1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>AL$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AK1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>AK$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AK1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AK1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>AM$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AL1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>AL$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AL1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AL1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>AN$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AM1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>AM$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AM1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AM1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>AO$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AN1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>AN$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AN1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AN1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>AP$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AO1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>AO$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AO1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AO1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>AQ$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AP1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>AP$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AP1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AP1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>AR$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AQ1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>AQ$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AQ1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AQ1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>AS$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AR1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>AR$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AR1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AR1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>AT$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AS1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>AS$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AS1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AS1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>AU$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AT1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>AT$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AT1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AT1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>AV$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AU1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>AU$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AU1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AU1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>AW$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AV1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>AV$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AV1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AV1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>AX$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AW1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>AW$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AW1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AW1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>AY$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AX1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>AX$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AX1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AX1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>AZ$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AY1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>AY$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AY1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AY1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>BA$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AZ1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>AZ$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AZ1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:AZ1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>BB$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BA1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>BA$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BA1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BA1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>BC$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BB1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>BB$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BB1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BB1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>BD$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BC1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>BC$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BC1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BC1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>BE$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BD1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>BD$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BD1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BD1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>BF$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BE1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>BE$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BE1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BE1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>BG$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BF1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>BF$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BF1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BF1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>BH$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BG1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>BG$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BG1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BG1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>BI$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BH1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>BH$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BH1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BH1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>BJ$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BI1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>BI$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BI1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BI1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>BK$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BJ1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>BJ$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BJ1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BJ1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>BL$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BK1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>BK$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BK1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BK1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>BM$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BL1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>BL$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BL1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BL1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>BN$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BM1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>BM$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BM1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BM1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>BO$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BN1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>BN$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BN1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BN1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>BP$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BO1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>BO$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BO1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BO1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>BQ$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BP1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>BP$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BP1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BP1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>BR$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BQ1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>BQ$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BQ1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BQ1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>BS$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BR1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>BR$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BR1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BR1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>BT$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BS1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>BS$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BS1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BS1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>BU$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BT1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>BT$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BT1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BT1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>BV$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BU1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>BU$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BU1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BU1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>BW$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BV1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>BV$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BV1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BV1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>BX$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BW1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>BW$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BW1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BW1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>BY$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BX1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>BX$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BX1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BX1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>BZ$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BY1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>BY$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BY1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BY1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>CA$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BZ1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>BZ$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BZ1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:BZ1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>CB$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:CA1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>CA$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:CA1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:CA1319))))","v":0},{"$f":"IF(OFFSET($G1297, -$E1303, $E1304)=\"n/a\", 0, IF(OFFSET($G1300, -$E1303, $E1304)=\"SL\",\nIF(OFFSET($G1297, -$E1303, $E1304)+$E1304>CC$5, IFERROR((OFFSET($G1296, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))), 0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:CB1319)),\nIF(OFFSET($G1298, -$E1303, $E1304)+$E1304>CB$5, IFERROR(((OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:CB1319))*OFFSET($G1299, -$E1303, $E1304)/(OFFSET($G1297, -$E1303, $E1304))),0), OFFSET($G1296, -$E1303, $E1304)-SUM($G1319:CB1319))))","v":0}]
[null,null,null,null,null,{"$f":"F1282&\" - tax depreciation\"","v":"Emergency Network Spares - tax depreciation"},null,{"$f":"SUM(H1294:H1323)+H1286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN1294:AN1323)+AN1286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1294:BT1323)+BT1286","v":0},0,0,0,0,0,0,0,{"$f":"SUM(CB1294:CB1323)+CB1286","v":0},{"$f":"SUM(CC1294:CC1323)+CC1286","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1341)","v":"Depreciation of net capex 2013-14"},null,null,null,null,{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>K$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:J1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>J$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:J1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:J1341))))","v":0.42739155426599662},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>L$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:K1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>K$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:K1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:K1341))))","v":0.42739155426599662},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>M$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:L1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>L$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:L1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:L1341))))","v":0.42739155426599662},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>N$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:M1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>M$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:M1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:M1341))))","v":0.42739155426599662},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>O$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:N1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>N$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:N1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:N1341))))","v":0.42739155426599662},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>P$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:O1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>O$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:O1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:O1341))))","v":0.42739155426599662},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>Q$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:P1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>P$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:P1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:P1341))))","v":0.42739155426599662},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>R$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:Q1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>Q$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:Q1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:Q1341))))","v":0.42739155426599662},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>S$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:R1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>R$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:R1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:R1341))))","v":0.42739155426599662},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>T$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:S1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>S$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:S1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:S1341))))","v":9.9856792437257536E-2},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>U$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:T1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>T$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:T1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:T1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>V$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:U1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>U$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:U1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:U1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>W$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:V1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>V$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:V1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:V1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>X$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:W1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>W$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:W1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:W1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>Y$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:X1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>X$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:X1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:X1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>Z$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:Y1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>Y$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:Y1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:Y1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>AA$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:Z1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>Z$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:Z1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:Z1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>AB$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AA1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>AA$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AA1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AA1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>AC$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AB1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>AB$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AB1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AB1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>AD$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AC1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>AC$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AC1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AC1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>AE$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AD1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>AD$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AD1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AD1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>AF$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AE1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>AE$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AE1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AE1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>AG$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AF1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>AF$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AF1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AF1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>AH$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AG1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>AG$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AG1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AG1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>AI$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AH1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>AH$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AH1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AH1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>AJ$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AI1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>AI$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AI1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AI1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>AK$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AJ1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>AJ$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AJ1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AJ1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>AL$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AK1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>AK$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AK1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AK1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>AM$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AL1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>AL$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AL1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AL1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>AN$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AM1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>AM$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AM1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AM1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>AO$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AN1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>AN$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AN1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AN1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>AP$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AO1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>AO$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AO1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AO1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>AQ$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AP1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>AP$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AP1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AP1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>AR$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AQ1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>AQ$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AQ1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AQ1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>AS$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AR1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>AR$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AR1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AR1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>AT$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AS1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>AS$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AS1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AS1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>AU$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AT1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>AT$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AT1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AT1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>AV$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AU1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>AU$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AU1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AU1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>AW$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AV1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>AV$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AV1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AV1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>AX$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AW1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>AW$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AW1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AW1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>AY$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AX1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>AX$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AX1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AX1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>AZ$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AY1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>AY$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AY1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AY1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>BA$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AZ1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>AZ$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AZ1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:AZ1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>BB$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BA1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>BA$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BA1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BA1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>BC$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BB1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>BB$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BB1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BB1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>BD$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BC1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>BC$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BC1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BC1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>BE$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BD1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>BD$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BD1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BD1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>BF$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BE1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>BE$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BE1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BE1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>BG$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BF1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>BF$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BF1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BF1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>BH$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BG1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>BG$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BG1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BG1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>BI$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BH1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>BH$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BH1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BH1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>BJ$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BI1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>BI$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BI1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BI1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>BK$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BJ1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>BJ$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BJ1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BJ1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>BL$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BK1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>BK$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BK1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BK1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>BM$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BL1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>BL$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BL1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BL1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>BN$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BM1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>BM$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BM1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BM1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>BO$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BN1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>BN$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BN1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BN1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>BP$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BO1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>BO$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BO1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BO1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>BQ$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BP1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>BP$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BP1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BP1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>BR$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BQ1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>BQ$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BQ1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BQ1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>BS$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BR1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>BR$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BR1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BR1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>BT$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BS1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>BS$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BS1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BS1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>BU$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BT1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>BT$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BT1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BT1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>BV$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BU1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>BU$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BU1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BU1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>BW$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BV1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>BV$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BV1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BV1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>BX$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BW1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>BW$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BW1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BW1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>BY$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BX1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>BX$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BX1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BX1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>BZ$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BY1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>BY$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BY1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BY1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>CA$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BZ1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>BZ$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BZ1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:BZ1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>CB$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:CA1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>CA$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:CA1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:CA1341))))","v":0},{"$f":"IF(OFFSET($G1331, -$E1341, $E1341)=\"n/a\",0,IF(OFFSET($G1338, -$E1341, $E1341)=\"SL\",\nIF(OFFSET($G1331,-$E1341,$E1341)+$E1341>CC$5,IFERROR((OFFSET($G1330,-$E1341,$E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:CB1341)),\nIF(OFFSET($G1332,-$E1341,$E1341)+$E1341>CB$5,IFERROR(((OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:CB1341))*OFFSET($G1337, -$E1341, $E1341)/(OFFSET($G1331,-$E1341,$E1341))),0),OFFSET($G1330,-$E1341,$E1341)-SUM($G1341:CB1341))))","v":0}]
[]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E1371)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E1371)","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1393)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>S$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:R1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>R$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:R1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:R1393))))","v":8.8555463751928425},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>T$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:S1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>S$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:S1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:S1393))))","v":5.4615900031529891},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>U$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:T1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>T$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:T1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:T1393))))","v":3.3683935579741231},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>V$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:U1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>U$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:U1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:U1393))))","v":2.0774307765415303},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>W$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:V1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>V$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:V1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:V1393))))","v":1.281239426760328},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>X$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:W1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>W$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:W1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:W1393))))","v":2.0617838527588184},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>Y$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:X1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>X$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:X1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:X1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>Z$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Y1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>Y$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Y1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Y1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AA$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Z1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>Z$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Z1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Z1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AB$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AA1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AA$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AA1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AA1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AC$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AB1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AB$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AB1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AB1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AD$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AC1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AC$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AC1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AC1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AE$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AD1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AD$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AD1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AD1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AF$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AE1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AE$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AE1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AE1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AG$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AF1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AF$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AF1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AF1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AH$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AG1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AG$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AG1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AG1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AI$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AH1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AH$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AH1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AH1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AJ$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AI1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AI$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AI1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AI1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AK$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AJ1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AJ$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AJ1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AJ1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AL$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AK1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AK$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AK1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AK1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AM$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AL1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AL$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AL1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AL1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AN$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AM1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AM$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AM1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AM1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AO$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AN1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AN$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AN1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AN1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AP$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AO1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AO$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AO1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AO1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AQ$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AP1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AP$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AP1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AP1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AR$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AQ1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AQ$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AQ1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AQ1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AS$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AR1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AR$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AR1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AR1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AT$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AS1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AS$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AS1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AS1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AU$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AT1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AT$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AT1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AT1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AV$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AU1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AU$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AU1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AU1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AW$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AV1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AV$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AV1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AV1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AX$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AW1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AW$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AW1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AW1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AY$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AX1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AX$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AX1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AX1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AZ$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AY1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AY$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AY1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AY1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BA$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AZ1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AZ$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AZ1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AZ1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BB$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BA1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BA$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BA1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BA1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BC$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BB1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BB$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BB1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BB1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BD$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BC1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BC$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BC1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BC1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BE$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BD1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BD$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BD1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BD1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BF$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BE1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BE$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BE1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BE1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BG$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BF1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BF$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BF1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BF1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BH$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BG1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BG$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BG1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BG1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BI$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BH1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BH$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BH1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BH1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BJ$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BI1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BI$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BI1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BI1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BK$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BJ1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BJ$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BJ1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BJ1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BL$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BK1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BK$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BK1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BK1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BM$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BL1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BL$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BL1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BL1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BN$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BM1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BM$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BM1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BM1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BO$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BN1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BN$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BN1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BN1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BP$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BO1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BO$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BO1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BO1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BQ$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BP1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BP$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BP1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BP1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BR$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BQ1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BQ$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BQ1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BQ1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BS$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BR1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BR$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BR1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BR1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BT$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BS1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BS$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BS1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BS1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BU$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BT1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BT$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BT1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BT1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BV$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BU1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BU$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BU1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BU1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BW$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BV1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BV$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BV1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BV1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BX$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BW1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BW$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BW1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BW1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BY$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BX1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BX$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BX1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BX1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BZ$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BY1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BY$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BY1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BY1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>CA$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BZ1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BZ$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BZ1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BZ1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>CB$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CA1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>CA$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CA1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CA1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>CC$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CB1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>CB$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CB1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CB1393))))","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E1415)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E1415)","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1428)","v":"Depreciation of net capex 2012-13"},null,null,null,{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>J$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:I1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>I$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:I1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:I1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>K$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:J1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>J$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:J1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:J1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>L$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:K1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>K$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:K1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:K1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>M$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:L1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>L$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:L1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:L1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>N$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:M1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>M$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:M1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:M1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>O$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:N1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>N$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:N1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:N1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>P$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:O1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>O$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:O1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:O1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>Q$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:P1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>P$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:P1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:P1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>R$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:Q1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>Q$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:Q1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:Q1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>S$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:R1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>R$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:R1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:R1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>T$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:S1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>S$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:S1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:S1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>U$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:T1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>T$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:T1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:T1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>V$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:U1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>U$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:U1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:U1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>W$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:V1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>V$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:V1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:V1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>X$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:W1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>W$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:W1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:W1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>Y$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:X1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>X$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:X1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:X1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>Z$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:Y1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>Y$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:Y1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:Y1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AA$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:Z1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>Z$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:Z1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:Z1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AB$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AA1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AA$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AA1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AA1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AC$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AB1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AB$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AB1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AB1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AD$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AC1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AC$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AC1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AC1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AE$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AD1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AD$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AD1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AD1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AF$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AE1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AE$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AE1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AE1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AG$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AF1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AF$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AF1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AF1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AH$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AG1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AG$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AG1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AG1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AI$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AH1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AH$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AH1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AH1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AJ$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AI1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AI$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AI1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AI1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AK$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AJ1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AJ$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AJ1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AJ1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AL$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AK1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AK$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AK1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AK1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AM$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AL1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AL$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AL1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AL1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AN$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AM1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AM$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AM1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AM1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AO$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AN1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AN$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AN1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AN1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AP$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AO1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AO$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AO1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AO1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AQ$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AP1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AP$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AP1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AP1428))))","v":-5.9797714060742732E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AR$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AQ1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AQ$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AQ1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AQ1428))))","v":-3.2570673192087618E-2},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AS$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AR1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AR$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AR1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AR1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AT$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AS1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AS$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AS1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AS1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AU$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AT1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AT$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AT1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AT1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AV$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AU1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AU$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AU1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AU1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AW$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AV1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AV$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AV1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AV1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AX$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AW1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AW$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AW1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AW1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AY$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AX1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AX$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AX1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AX1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>AZ$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AY1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AY$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AY1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AY1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BA$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AZ1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>AZ$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AZ1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:AZ1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BB$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BA1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BA$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BA1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BA1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BC$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BB1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BB$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BB1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BB1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BD$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BC1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BC$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BC1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BC1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BE$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BD1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BD$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BD1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BD1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BF$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BE1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BE$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BE1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BE1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BG$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BF1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BF$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BF1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BF1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BH$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BG1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BG$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BG1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BG1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BI$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BH1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BH$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BH1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BH1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BJ$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BI1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BI$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BI1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BI1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BK$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BJ1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BJ$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BJ1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BJ1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BL$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BK1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BK$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BK1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BK1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BM$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BL1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BL$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BL1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BL1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BN$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BM1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BM$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BM1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BM1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BO$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BN1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BN$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BN1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BN1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BP$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BO1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BO$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BO1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BO1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BQ$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BP1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BP$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BP1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BP1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BR$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BQ1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BQ$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BQ1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BQ1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BS$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BR1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BR$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BR1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BR1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BT$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BS1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BS$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BS1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BS1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BU$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BT1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BT$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BT1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BT1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BV$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BU1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BU$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BU1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BU1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BW$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BV1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BV$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BV1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BV1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BX$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BW1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BW$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BW1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BW1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BY$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BX1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BX$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BX1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BX1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>BZ$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BY1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BY$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BY1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BY1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>CA$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BZ1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>BZ$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BZ1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:BZ1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>CB$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:CA1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>CA$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:CA1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:CA1428))))","v":0},{"$f":"IF(OFFSET($G1418, -$E1428, $E1428)=\"n/a\",0,IF(OFFSET($G1425, -$E1428, $E1428)=\"SL\",\nIF(OFFSET($G1418,-$E1428,$E1428)+$E1428>CC$5,IFERROR((OFFSET($G1417,-$E1428,$E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:CB1428)),\nIF(OFFSET($G1419,-$E1428,$E1428)+$E1428>CB$5,IFERROR(((OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:CB1428))*OFFSET($G1424, -$E1428, $E1428)/(OFFSET($G1418,-$E1428,$E1428))),0),OFFSET($G1417,-$E1428,$E1428)-SUM($G1428:CB1428))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1436)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>R$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:Q1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>Q$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:Q1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:Q1436))))","v":9.2195511492105101E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>S$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:R1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>R$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:R1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:R1436))))","v":8.6857757078475387E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>T$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:S1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>S$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:S1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:S1436))))","v":8.1829037472713334E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>U$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:T1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>T$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:T1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:T1436))))","v":7.7091460785257679E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>V$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:U1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>U$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:U1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:U1436))))","v":7.2628170995982982E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>W$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:V1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>V$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:V1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:V1436))))","v":6.8423287981468142E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>X$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:W1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>W$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:W1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:W1436))))","v":6.4461851014448179E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>Y$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:X1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>X$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:X1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:X1436))))","v":6.0729765534423746E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>Z$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:Y1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>Y$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:Y1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:Y1436))))","v":5.7213753000041029E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>AA$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:Z1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>Z$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:Z1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:Z1436))))","v":5.3901303644820077E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>AB$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AA1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>AA$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AA1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AA1436))))","v":5.0780631968139041E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>AC$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AB1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>AB$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AB1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AB1436))))","v":4.7840634803113805E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>AD$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AC1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>AC$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AC1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AC1436))))","v":4.5070851812181158E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>AE$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AD1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>AD$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AD1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AD1436))))","v":4.2461428269830924E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>AF$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AE1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>AE$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AE1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AE1436))))","v":4.0003080000070315E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>AG$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AF1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>AF$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AF1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AF1436))))","v":3.7687060343869989E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>AH$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AG1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>AG$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AG1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AG1436))))","v":3.5505129039064033E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>AI$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AH1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>AH$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AH1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AH1436))))","v":3.3449522901980173E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>AJ$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AI1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>AI$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AI1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AI1436))))","v":3.1512928206487406E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>AK$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AJ1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>AJ$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AJ1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AJ1436))))","v":2.9688454662187169E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>AL$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AK1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>AK$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AK1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AK1436))))","v":2.7969610899164006E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>AM$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AL1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>AL$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AL1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AL1436))))","v":2.6350281372071974E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>AN$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AM1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>AM$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AM1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AM1436))))","v":2.4824704601382804E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>AO$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AN1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>AN$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AN1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AN1436))))","v":2.3387452674379489E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>AP$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AO1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>AO$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AO1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AO1436))))","v":2.2033411932961013E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>AQ$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AP1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>AP$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AP1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AP1436))))","v":2.0757764779546658E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>AR$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AQ1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>AQ$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AQ1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AQ1436))))","v":1.9555972536346174E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>AS$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AR1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>AR$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AR1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AR1436))))","v":1.8423759297010314E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>AT$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AS1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>AS$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AS1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AS1436))))","v":1.7357096713206666E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>AU$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AT1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>AT$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AT1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AT1436))))","v":1.6352189661992464E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>AV$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AU1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>AU$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AU1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AU1436))))","v":1.5405462742989637E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>AW$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AV1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>AV$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AV1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AV1436))))","v":1.4513547557319862E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>AX$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AW1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>AW$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AW1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AW1436))))","v":1.3673270723038802E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>AY$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AX1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>AX$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AX1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AX1436))))","v":1.2881642584429217E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>AZ$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AY1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>AY$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AY1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AY1436))))","v":1.2135846574981133E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>BA$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AZ1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>AZ$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AZ1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:AZ1436))))","v":1.1433229196213337E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>BB$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BA1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>BA$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BA1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BA1436))))","v":1.0771290576681367E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>BC$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BB1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>BB$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BB1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BB1436))))","v":1.0147675577581405E-2},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>BD$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BC1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>BC$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BC1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BC1436))))","v":9.5601654133045302E-3},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>BE$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BD1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>BD$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BD1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BD1436))))","v":9.0066697571275292E-3},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>BF$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BE1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>BE$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BE1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BE1436))))","v":0.14655959664481166},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>BG$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BF1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>BF$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BF1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BF1436))))","v":0},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>BH$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BG1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>BG$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BG1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BG1436))))","v":0},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>BI$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BH1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>BH$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BH1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BH1436))))","v":0},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>BJ$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BI1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>BI$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BI1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BI1436))))","v":0},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>BK$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BJ1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>BJ$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BJ1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BJ1436))))","v":0},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>BL$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BK1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>BK$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BK1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BK1436))))","v":0},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>BM$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BL1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>BL$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BL1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BL1436))))","v":0},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>BN$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BM1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>BM$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BM1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BM1436))))","v":0},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>BO$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BN1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>BN$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BN1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BN1436))))","v":0},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>BP$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BO1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>BO$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BO1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BO1436))))","v":0},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>BQ$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BP1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>BP$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BP1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BP1436))))","v":0},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>BR$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BQ1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>BQ$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BQ1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BQ1436))))","v":0},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>BS$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BR1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>BR$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BR1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BR1436))))","v":0},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>BT$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BS1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>BS$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BS1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BS1436))))","v":0},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>BU$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BT1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>BT$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BT1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BT1436))))","v":0},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>BV$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BU1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>BU$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BU1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BU1436))))","v":0},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>BW$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BV1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>BV$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BV1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BV1436))))","v":0},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>BX$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BW1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>BW$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BW1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BW1436))))","v":0},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>BY$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BX1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>BX$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BX1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BX1436))))","v":0},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>BZ$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BY1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>BY$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BY1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BY1436))))","v":0},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>CA$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BZ1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>BZ$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BZ1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:BZ1436))))","v":0},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>CB$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:CA1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>CA$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:CA1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:CA1436))))","v":0},{"$f":"IF(OFFSET($G1426, -$E1436, $E1436)=\"n/a\",0,IF(OFFSET($G1433, -$E1436, $E1436)=\"SL\",\nIF(OFFSET($G1426,-$E1436,$E1436)+$E1436>CC$5,IFERROR((OFFSET($G1425,-$E1436,$E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:CB1436)),\nIF(OFFSET($G1427,-$E1436,$E1436)+$E1436>CB$5,IFERROR(((OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:CB1436))*OFFSET($G1432, -$E1436, $E1436)/(OFFSET($G1426,-$E1436,$E1436))),0),OFFSET($G1425,-$E1436,$E1436)-SUM($G1436:CB1436))))","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E1459)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E1459)","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1480)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>R$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:Q1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>Q$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:Q1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:Q1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>S$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:R1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>R$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:R1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:R1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>T$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:S1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>S$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:S1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:S1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>U$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:T1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>T$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:T1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:T1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>V$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:U1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>U$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:U1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:U1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>W$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:V1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>V$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:V1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:V1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>X$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:W1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>W$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:W1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:W1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>Y$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:X1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>X$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:X1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:X1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>Z$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:Y1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>Y$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:Y1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:Y1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>AA$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:Z1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>Z$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:Z1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:Z1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>AB$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AA1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>AA$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AA1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AA1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>AC$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AB1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>AB$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AB1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AB1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>AD$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AC1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>AC$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AC1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AC1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>AE$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AD1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>AD$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AD1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AD1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>AF$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AE1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>AE$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AE1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AE1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>AG$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AF1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>AF$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AF1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AF1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>AH$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AG1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>AG$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AG1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AG1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>AI$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AH1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>AH$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AH1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AH1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>AJ$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AI1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>AI$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AI1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AI1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>AK$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AJ1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>AJ$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AJ1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AJ1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>AL$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AK1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>AK$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AK1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AK1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>AM$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AL1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>AL$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AL1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AL1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>AN$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AM1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>AM$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AM1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AM1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>AO$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AN1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>AN$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AN1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AN1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>AP$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AO1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>AO$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AO1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AO1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>AQ$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AP1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>AP$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AP1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AP1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>AR$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AQ1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>AQ$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AQ1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AQ1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>AS$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AR1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>AR$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AR1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AR1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>AT$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AS1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>AS$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AS1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AS1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>AU$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AT1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>AT$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AT1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AT1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>AV$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AU1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>AU$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AU1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AU1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>AW$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AV1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>AV$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AV1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AV1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>AX$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AW1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>AW$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AW1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AW1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>AY$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AX1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>AX$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AX1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AX1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>AZ$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AY1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>AY$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AY1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AY1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>BA$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AZ1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>AZ$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AZ1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:AZ1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>BB$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BA1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>BA$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BA1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BA1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>BC$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BB1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>BB$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BB1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BB1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>BD$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BC1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>BC$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BC1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BC1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>BE$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BD1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>BD$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BD1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BD1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>BF$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BE1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>BE$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BE1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BE1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>BG$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BF1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>BF$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BF1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BF1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>BH$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BG1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>BG$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BG1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BG1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>BI$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BH1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>BH$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BH1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BH1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>BJ$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BI1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>BI$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BI1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BI1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>BK$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BJ1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>BJ$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BJ1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BJ1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>BL$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BK1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>BK$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BK1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BK1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>BM$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BL1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>BL$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BL1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BL1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>BN$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BM1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>BM$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BM1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BM1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>BO$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BN1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>BN$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BN1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BN1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>BP$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BO1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>BO$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BO1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BO1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>BQ$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BP1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>BP$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BP1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BP1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>BR$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BQ1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>BQ$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BQ1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BQ1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>BS$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BR1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>BR$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BR1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BR1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>BT$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BS1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>BS$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BS1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BS1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>BU$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BT1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>BT$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BT1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BT1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>BV$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BU1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>BU$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BU1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BU1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>BW$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BV1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>BV$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BV1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BV1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>BX$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BW1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>BW$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BW1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BW1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>BY$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BX1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>BX$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BX1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BX1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>BZ$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BY1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>BY$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BY1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BY1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>CA$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BZ1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>BZ$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BZ1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:BZ1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>CB$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:CA1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>CA$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:CA1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:CA1480))))","v":0},{"$f":"IF(OFFSET($G1470, -$E1480, $E1480)=\"n/a\",0,IF(OFFSET($G1477, -$E1480, $E1480)=\"SL\",\nIF(OFFSET($G1470,-$E1480,$E1480)+$E1480>CC$5,IFERROR((OFFSET($G1469,-$E1480,$E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:CB1480)),\nIF(OFFSET($G1471,-$E1480,$E1480)+$E1480>CB$5,IFERROR(((OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:CB1480))*OFFSET($G1476, -$E1480, $E1480)/(OFFSET($G1470,-$E1480,$E1480))),0),OFFSET($G1469,-$E1480,$E1480)-SUM($G1480:CB1480))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1471)","v":"Depreciation of asset adjustments - TAB 2011-12"},null,null,{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>I$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:H1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>H$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:H1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:H1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>J$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:I1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>I$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:I1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:I1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>K$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:J1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>J$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:J1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:J1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>L$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:K1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>K$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:K1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:K1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>M$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:L1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>L$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:L1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:L1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>N$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:M1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>M$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:M1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:M1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>O$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:N1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>N$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:N1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:N1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>P$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:O1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>O$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:O1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:O1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>Q$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:P1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>P$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:P1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:P1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>R$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:Q1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>Q$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:Q1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:Q1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>S$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:R1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>R$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:R1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:R1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>T$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:S1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>S$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:S1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:S1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>U$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:T1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>T$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:T1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:T1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>V$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:U1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>U$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:U1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:U1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>W$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:V1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>V$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:V1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:V1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>X$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:W1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>W$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:W1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:W1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>Y$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:X1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>X$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:X1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:X1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>Z$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:Y1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>Y$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:Y1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:Y1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AA$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:Z1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>Z$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:Z1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:Z1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AB$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AA1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AA$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AA1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AA1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AC$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AB1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AB$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AB1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AB1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AD$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AC1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AC$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AC1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AC1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AE$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AD1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AD$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AD1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AD1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AF$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AE1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AE$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AE1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AE1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AG$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AF1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AF$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AF1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AF1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AH$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AG1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AG$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AG1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AG1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AI$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AH1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AH$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AH1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AH1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AJ$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AI1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AI$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AI1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AI1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AK$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AJ1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AJ$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AJ1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AJ1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AL$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AK1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AK$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AK1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AK1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AM$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AL1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AL$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AL1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AL1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AN$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AM1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AM$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AM1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AM1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AO$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AN1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AN$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AN1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AN1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AP$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AO1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AO$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AO1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AO1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AQ$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AP1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AP$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AP1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AP1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AR$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AQ1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AQ$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AQ1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AQ1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AS$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AR1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AR$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AR1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AR1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AT$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AS1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AS$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AS1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AS1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AU$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AT1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AT$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AT1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AT1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AV$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AU1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AU$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AU1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AU1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AW$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AV1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AV$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AV1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AV1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AX$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AW1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AW$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AW1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AW1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AY$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AX1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AX$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AX1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AX1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>AZ$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AY1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AY$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AY1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AY1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BA$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AZ1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>AZ$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AZ1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:AZ1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BB$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BA1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BA$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BA1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BA1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BC$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BB1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BB$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BB1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BB1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BD$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BC1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BC$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BC1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BC1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BE$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BD1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BD$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BD1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BD1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BF$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BE1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BE$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BE1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BE1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BG$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BF1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BF$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BF1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BF1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BH$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BG1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BG$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BG1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BG1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BI$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BH1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BH$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BH1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BH1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BJ$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BI1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BI$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BI1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BI1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BK$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BJ1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BJ$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BJ1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BJ1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BL$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BK1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BK$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BK1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BK1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BM$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BL1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BL$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BL1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BL1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BN$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BM1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BM$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BM1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BM1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BO$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BN1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BN$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BN1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BN1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BP$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BO1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BO$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BO1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BO1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BQ$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BP1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BP$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BP1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BP1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BR$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BQ1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BQ$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BQ1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BQ1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BS$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BR1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BR$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BR1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BR1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BT$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BS1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BS$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BS1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BS1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BU$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BT1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BT$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BT1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BT1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BV$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BU1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BU$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BU1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BU1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BW$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BV1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BV$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BV1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BV1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BX$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BW1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BW$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BW1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BW1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BY$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BX1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BX$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BX1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BX1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>BZ$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BY1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BY$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BY1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BY1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>CA$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BZ1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>BZ$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BZ1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:BZ1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>CB$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:CA1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>CA$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:CA1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:CA1486))))","v":0},{"$f":"IF(OFFSET($G1464, -$E1470, $E1471)=\"n/a\", 0, IF(OFFSET($G1467, -$E1470, $E1471)=\"SL\",\nIF(OFFSET($G1464, -$E1470, $E1471)+$E1471>CC$5, IFERROR((OFFSET($G1463, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))), 0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:CB1486)),\nIF(OFFSET($G1465, -$E1470, $E1471)+$E1471>CB$5, IFERROR(((OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:CB1486))*OFFSET($G1466, -$E1470, $E1471)/(OFFSET($G1464, -$E1470, $E1471))),0), OFFSET($G1463, -$E1470, $E1471)-SUM($G1486:CB1486))))","v":0}]
[null,null,null,null,{"$f":"E1514+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1515)","v":"Depreciation of net capex 2011-12"},null,null,{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>I$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:H1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>H$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:H1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:H1515))))","v":0.41032964358068674},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>J$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:I1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>I$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:I1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:I1515))))","v":0.41032964358068674},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>K$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:J1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>J$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:J1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:J1515))))","v":0.41032964358068674},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>L$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:K1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>K$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:K1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:K1515))))","v":9.8721191189705682E-3},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>M$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:L1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>L$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:L1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:L1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>N$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:M1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>M$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:M1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:M1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>O$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:N1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>N$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:N1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:N1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>P$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:O1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>O$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:O1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:O1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>Q$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:P1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>P$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:P1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:P1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>R$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:Q1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>Q$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:Q1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:Q1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>S$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:R1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>R$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:R1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:R1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>T$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:S1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>S$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:S1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:S1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>U$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:T1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>T$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:T1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:T1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>V$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:U1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>U$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:U1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:U1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>W$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:V1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>V$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:V1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:V1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>X$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:W1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>W$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:W1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:W1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>Y$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:X1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>X$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:X1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:X1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>Z$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:Y1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>Y$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:Y1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:Y1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>AA$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:Z1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>Z$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:Z1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:Z1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>AB$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AA1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>AA$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AA1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AA1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>AC$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AB1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>AB$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AB1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AB1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>AD$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AC1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>AC$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AC1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AC1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>AE$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AD1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>AD$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AD1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AD1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>AF$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AE1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>AE$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AE1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AE1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>AG$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AF1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>AF$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AF1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AF1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>AH$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AG1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>AG$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AG1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AG1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>AI$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AH1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>AH$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AH1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AH1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>AJ$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AI1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>AI$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AI1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AI1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>AK$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AJ1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>AJ$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AJ1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AJ1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>AL$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AK1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>AK$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AK1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AK1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>AM$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AL1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>AL$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AL1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AL1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>AN$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AM1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>AM$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AM1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AM1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>AO$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AN1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>AN$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AN1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AN1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>AP$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AO1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>AO$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AO1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AO1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>AQ$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AP1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>AP$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AP1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AP1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>AR$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AQ1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>AQ$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AQ1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AQ1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>AS$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AR1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>AR$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AR1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AR1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>AT$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AS1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>AS$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AS1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AS1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>AU$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AT1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>AT$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AT1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AT1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>AV$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AU1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>AU$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AU1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AU1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>AW$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AV1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>AV$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AV1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AV1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>AX$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AW1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>AW$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AW1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AW1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>AY$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AX1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>AX$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AX1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AX1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>AZ$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AY1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>AY$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AY1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AY1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>BA$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AZ1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>AZ$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AZ1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:AZ1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>BB$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BA1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>BA$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BA1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BA1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>BC$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BB1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>BB$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BB1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BB1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>BD$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BC1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>BC$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BC1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BC1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>BE$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BD1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>BD$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BD1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BD1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>BF$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BE1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>BE$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BE1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BE1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>BG$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BF1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>BF$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BF1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BF1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>BH$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BG1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>BG$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BG1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BG1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>BI$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BH1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>BH$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BH1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BH1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>BJ$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BI1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>BI$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BI1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BI1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>BK$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BJ1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>BJ$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BJ1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BJ1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>BL$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BK1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>BK$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BK1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BK1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>BM$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BL1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>BL$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BL1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BL1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>BN$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BM1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>BM$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BM1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BM1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>BO$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BN1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>BN$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BN1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BN1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>BP$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BO1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>BO$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BO1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BO1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>BQ$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BP1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>BP$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BP1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BP1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>BR$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BQ1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>BQ$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BQ1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BQ1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>BS$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BR1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>BR$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BR1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BR1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>BT$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BS1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>BS$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BS1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BS1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>BU$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BT1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>BT$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BT1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BT1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>BV$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BU1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>BU$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BU1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BU1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>BW$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BV1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>BV$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BV1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BV1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>BX$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BW1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>BW$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BW1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BW1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>BY$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BX1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>BX$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BX1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BX1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>BZ$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BY1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>BY$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BY1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BY1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>CA$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BZ1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>BZ$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BZ1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:BZ1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>CB$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:CA1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>CA$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:CA1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:CA1515))))","v":0},{"$f":"IF(OFFSET($G1505, -$E1515, $E1515)=\"n/a\",0,IF(OFFSET($G1512, -$E1515, $E1515)=\"SL\",\nIF(OFFSET($G1505,-$E1515,$E1515)+$E1515>CC$5,IFERROR((OFFSET($G1504,-$E1515,$E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:CB1515)),\nIF(OFFSET($G1506,-$E1515,$E1515)+$E1515>CB$5,IFERROR(((OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:CB1515))*OFFSET($G1511, -$E1515, $E1515)/(OFFSET($G1505,-$E1515,$E1515))),0),OFFSET($G1504,-$E1515,$E1515)-SUM($G1515:CB1515))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1520)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>N$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:M1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>M$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:M1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:M1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>O$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:N1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>N$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:N1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:N1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>P$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:O1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>O$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:O1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:O1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>Q$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:P1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>P$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:P1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:P1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>R$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:Q1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>Q$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:Q1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:Q1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>S$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:R1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>R$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:R1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:R1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>T$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:S1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>S$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:S1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:S1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>U$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:T1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>T$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:T1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:T1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>V$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:U1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>U$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:U1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:U1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>W$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:V1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>V$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:V1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:V1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>X$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:W1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>W$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:W1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:W1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>Y$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:X1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>X$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:X1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:X1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>Z$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:Y1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>Y$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:Y1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:Y1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>AA$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:Z1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>Z$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:Z1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:Z1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>AB$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AA1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>AA$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AA1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AA1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>AC$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AB1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>AB$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AB1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AB1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>AD$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AC1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>AC$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AC1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AC1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>AE$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AD1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>AD$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AD1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AD1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>AF$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AE1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>AE$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AE1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AE1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>AG$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AF1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>AF$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AF1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AF1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>AH$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AG1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>AG$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AG1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AG1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>AI$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AH1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>AH$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AH1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AH1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>AJ$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AI1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>AI$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AI1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AI1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>AK$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AJ1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>AJ$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AJ1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AJ1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>AL$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AK1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>AK$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AK1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AK1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>AM$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AL1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>AL$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AL1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AL1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>AN$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AM1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>AM$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AM1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AM1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>AO$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AN1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>AN$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AN1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AN1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>AP$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AO1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>AO$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AO1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AO1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>AQ$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AP1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>AP$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AP1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AP1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>AR$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AQ1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>AQ$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AQ1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AQ1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>AS$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AR1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>AR$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AR1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AR1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>AT$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AS1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>AS$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AS1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AS1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>AU$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AT1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>AT$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AT1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AT1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>AV$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AU1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>AU$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AU1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AU1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>AW$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AV1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>AV$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AV1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AV1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>AX$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AW1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>AW$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AW1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AW1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>AY$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AX1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>AX$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AX1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AX1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>AZ$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AY1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>AY$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AY1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AY1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>BA$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AZ1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>AZ$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AZ1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:AZ1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>BB$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BA1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>BA$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BA1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BA1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>BC$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BB1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>BB$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BB1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BB1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>BD$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BC1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>BC$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BC1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BC1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>BE$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BD1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>BD$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BD1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BD1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>BF$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BE1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>BE$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BE1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BE1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>BG$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BF1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>BF$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BF1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BF1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>BH$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BG1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>BG$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BG1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BG1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>BI$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BH1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>BH$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BH1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BH1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>BJ$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BI1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>BI$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BI1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BI1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>BK$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BJ1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>BJ$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BJ1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BJ1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>BL$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BK1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>BK$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BK1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BK1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>BM$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BL1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>BL$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BL1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BL1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>BN$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BM1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>BM$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BM1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BM1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>BO$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BN1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>BN$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BN1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BN1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>BP$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BO1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>BO$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BO1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BO1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>BQ$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BP1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>BP$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BP1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BP1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>BR$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BQ1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>BQ$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BQ1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BQ1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>BS$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BR1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>BR$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BR1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BR1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>BT$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BS1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>BS$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BS1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BS1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>BU$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BT1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>BT$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BT1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BT1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>BV$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BU1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>BU$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BU1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BU1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>BW$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BV1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>BV$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BV1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BV1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>BX$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BW1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>BW$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BW1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BW1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>BY$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BX1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>BX$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BX1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BX1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>BZ$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BY1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>BY$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BY1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BY1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>CA$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BZ1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>BZ$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BZ1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:BZ1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>CB$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:CA1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>CA$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:CA1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:CA1520))))","v":0},{"$f":"IF(OFFSET($G1510, -$E1520, $E1520)=\"n/a\",0,IF(OFFSET($G1517, -$E1520, $E1520)=\"SL\",\nIF(OFFSET($G1510,-$E1520,$E1520)+$E1520>CC$5,IFERROR((OFFSET($G1509,-$E1520,$E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:CB1520)),\nIF(OFFSET($G1511,-$E1520,$E1520)+$E1520>CB$5,IFERROR(((OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:CB1520))*OFFSET($G1516, -$E1520, $E1520)/(OFFSET($G1510,-$E1520,$E1520))),0),OFFSET($G1509,-$E1520,$E1520)-SUM($G1520:CB1520))))","v":0}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E1547)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E1547)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E1547)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E1547)","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1570)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>T$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:S1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>S$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:S1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:S1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>U$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:T1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>T$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:T1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:T1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>V$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:U1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>U$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:U1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:U1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>W$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:V1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>V$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:V1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:V1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>X$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:W1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>W$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:W1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:W1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>Y$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:X1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>X$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:X1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:X1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>Z$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:Y1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>Y$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:Y1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:Y1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>AA$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:Z1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>Z$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:Z1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:Z1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>AB$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AA1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>AA$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AA1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AA1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>AC$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AB1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>AB$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AB1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AB1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>AD$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AC1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>AC$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AC1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AC1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>AE$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AD1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>AD$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AD1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AD1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>AF$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AE1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>AE$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AE1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AE1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>AG$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AF1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>AF$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AF1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AF1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>AH$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AG1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>AG$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AG1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AG1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>AI$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AH1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>AH$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AH1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AH1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>AJ$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AI1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>AI$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AI1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AI1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>AK$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AJ1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>AJ$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AJ1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AJ1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>AL$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AK1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>AK$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AK1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AK1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>AM$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AL1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>AL$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AL1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AL1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>AN$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AM1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>AM$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AM1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AM1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>AO$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AN1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>AN$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AN1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AN1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>AP$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AO1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>AO$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AO1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AO1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>AQ$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AP1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>AP$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AP1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AP1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>AR$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AQ1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>AQ$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AQ1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AQ1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>AS$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AR1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>AR$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AR1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AR1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>AT$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AS1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>AS$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AS1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AS1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>AU$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AT1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>AT$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AT1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AT1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>AV$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AU1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>AU$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AU1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AU1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>AW$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AV1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>AV$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AV1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AV1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>AX$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AW1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>AW$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AW1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AW1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>AY$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AX1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>AX$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AX1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AX1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>AZ$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AY1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>AY$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AY1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AY1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>BA$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AZ1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>AZ$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AZ1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:AZ1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>BB$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BA1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>BA$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BA1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BA1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>BC$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BB1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>BB$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BB1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BB1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>BD$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BC1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>BC$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BC1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BC1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>BE$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BD1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>BD$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BD1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BD1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>BF$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BE1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>BE$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BE1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BE1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>BG$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BF1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>BF$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BF1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BF1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>BH$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BG1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>BG$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BG1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BG1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>BI$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BH1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>BH$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BH1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BH1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>BJ$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BI1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>BI$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BI1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BI1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>BK$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BJ1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>BJ$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BJ1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BJ1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>BL$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BK1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>BK$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BK1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BK1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>BM$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BL1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>BL$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BL1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BL1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>BN$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BM1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>BM$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BM1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BM1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>BO$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BN1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>BN$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BN1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BN1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>BP$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BO1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>BO$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BO1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BO1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>BQ$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BP1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>BP$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BP1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BP1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>BR$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BQ1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>BQ$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BQ1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BQ1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>BS$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BR1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>BR$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BR1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BR1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>BT$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BS1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>BS$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BS1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BS1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>BU$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BT1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>BT$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BT1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BT1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>BV$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BU1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>BU$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BU1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BU1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>BW$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BV1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>BV$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BV1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BV1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>BX$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BW1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>BW$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BW1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BW1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>BY$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BX1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>BX$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BX1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BX1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>BZ$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BY1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>BY$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BY1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BY1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>CA$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BZ1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>BZ$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BZ1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:BZ1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>CB$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:CA1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>CA$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:CA1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:CA1570))))","v":0},{"$f":"IF(OFFSET($G1560, -$E1570, $E1570)=\"n/a\",0,IF(OFFSET($G1567, -$E1570, $E1570)=\"SL\",\nIF(OFFSET($G1560,-$E1570,$E1570)+$E1570>CC$5,IFERROR((OFFSET($G1559,-$E1570,$E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:CB1570)),\nIF(OFFSET($G1561,-$E1570,$E1570)+$E1570>CB$5,IFERROR(((OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:CB1570))*OFFSET($G1566, -$E1570, $E1570)/(OFFSET($G1560,-$E1570,$E1570))),0),OFFSET($G1559,-$E1570,$E1570)-SUM($G1570:CB1570))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1571)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>U$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:T1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>T$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:T1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:T1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>V$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:U1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>U$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:U1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:U1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>W$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:V1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>V$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:V1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:V1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>X$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:W1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>W$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:W1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:W1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>Y$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:X1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>X$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:X1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:X1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>Z$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:Y1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>Y$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:Y1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:Y1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>AA$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:Z1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>Z$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:Z1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:Z1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>AB$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AA1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>AA$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AA1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AA1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>AC$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AB1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>AB$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AB1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AB1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>AD$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AC1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>AC$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AC1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AC1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>AE$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AD1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>AD$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AD1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AD1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>AF$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AE1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>AE$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AE1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AE1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>AG$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AF1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>AF$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AF1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AF1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>AH$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AG1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>AG$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AG1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AG1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>AI$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AH1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>AH$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AH1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AH1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>AJ$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AI1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>AI$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AI1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AI1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>AK$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AJ1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>AJ$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AJ1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AJ1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>AL$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AK1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>AK$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AK1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AK1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>AM$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AL1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>AL$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AL1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AL1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>AN$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AM1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>AM$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AM1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AM1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>AO$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AN1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>AN$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AN1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AN1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>AP$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AO1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>AO$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AO1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AO1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>AQ$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AP1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>AP$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AP1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AP1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>AR$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AQ1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>AQ$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AQ1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AQ1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>AS$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AR1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>AR$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AR1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AR1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>AT$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AS1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>AS$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AS1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AS1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>AU$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AT1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>AT$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AT1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AT1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>AV$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AU1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>AU$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AU1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AU1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>AW$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AV1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>AV$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AV1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AV1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>AX$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AW1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>AW$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AW1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AW1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>AY$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AX1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>AX$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AX1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AX1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>AZ$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AY1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>AY$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AY1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AY1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>BA$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AZ1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>AZ$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AZ1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:AZ1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>BB$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BA1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>BA$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BA1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BA1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>BC$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BB1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>BB$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BB1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BB1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>BD$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BC1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>BC$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BC1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BC1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>BE$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BD1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>BD$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BD1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BD1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>BF$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BE1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>BE$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BE1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BE1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>BG$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BF1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>BF$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BF1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BF1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>BH$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BG1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>BG$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BG1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BG1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>BI$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BH1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>BH$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BH1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BH1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>BJ$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BI1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>BI$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BI1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BI1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>BK$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BJ1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>BJ$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BJ1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BJ1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>BL$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BK1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>BK$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BK1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BK1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>BM$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BL1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>BL$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BL1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BL1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>BN$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BM1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>BM$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BM1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BM1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>BO$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BN1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>BN$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BN1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BN1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>BP$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BO1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>BO$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BO1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BO1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>BQ$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BP1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>BP$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BP1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BP1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>BR$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BQ1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>BQ$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BQ1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BQ1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>BS$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BR1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>BR$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BR1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BR1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>BT$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BS1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>BS$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BS1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BS1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>BU$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BT1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>BT$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BT1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BT1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>BV$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BU1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>BU$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BU1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BU1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>BW$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BV1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>BV$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BV1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BV1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>BX$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BW1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>BW$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BW1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BW1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>BY$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BX1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>BX$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BX1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BX1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>BZ$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BY1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>BY$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BY1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BY1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>CA$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BZ1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>BZ$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BZ1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:BZ1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>CB$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:CA1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>CA$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:CA1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:CA1586))))","v":0},{"$f":"IF(OFFSET($G1564, -$E1570, $E1571)=\"n/a\", 0, IF(OFFSET($G1567, -$E1570, $E1571)=\"SL\",\nIF(OFFSET($G1564, -$E1570, $E1571)+$E1571>CC$5, IFERROR((OFFSET($G1563, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))), 0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:CB1586)),\nIF(OFFSET($G1565, -$E1570, $E1571)+$E1571>CB$5, IFERROR(((OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:CB1586))*OFFSET($G1566, -$E1570, $E1571)/(OFFSET($G1564, -$E1570, $E1571))),0), OFFSET($G1563, -$E1570, $E1571)-SUM($G1586:CB1586))))","v":0}]
[null,null,null,null,{"$f":"E1602+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1603)","v":"Depreciation of net capex 2011-12"},null,null,{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>I$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:H1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>H$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:H1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:H1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>J$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:I1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>I$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:I1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:I1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>K$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:J1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>J$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:J1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:J1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>L$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:K1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>K$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:K1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:K1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>M$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:L1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>L$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:L1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:L1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>N$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:M1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>M$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:M1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:M1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>O$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:N1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>N$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:N1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:N1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>P$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:O1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>O$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:O1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:O1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>Q$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:P1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>P$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:P1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:P1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>R$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:Q1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>Q$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:Q1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:Q1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>S$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:R1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>R$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:R1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:R1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>T$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:S1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>S$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:S1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:S1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>U$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:T1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>T$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:T1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:T1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>V$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:U1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>U$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:U1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:U1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>W$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:V1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>V$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:V1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:V1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>X$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:W1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>W$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:W1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:W1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>Y$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:X1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>X$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:X1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:X1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>Z$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:Y1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>Y$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:Y1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:Y1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>AA$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:Z1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>Z$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:Z1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:Z1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>AB$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AA1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>AA$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AA1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AA1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>AC$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AB1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>AB$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AB1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AB1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>AD$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AC1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>AC$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AC1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AC1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>AE$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AD1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>AD$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AD1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AD1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>AF$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AE1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>AE$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AE1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AE1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>AG$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AF1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>AF$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AF1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AF1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>AH$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AG1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>AG$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AG1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AG1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>AI$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AH1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>AH$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AH1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AH1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>AJ$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AI1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>AI$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AI1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AI1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>AK$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AJ1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>AJ$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AJ1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AJ1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>AL$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AK1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>AK$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AK1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AK1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>AM$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AL1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>AL$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AL1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AL1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>AN$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AM1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>AM$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AM1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AM1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>AO$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AN1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>AN$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AN1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AN1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>AP$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AO1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>AO$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AO1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AO1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>AQ$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AP1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>AP$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AP1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AP1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>AR$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AQ1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>AQ$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AQ1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AQ1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>AS$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AR1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>AR$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AR1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AR1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>AT$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AS1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>AS$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AS1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AS1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>AU$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AT1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>AT$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AT1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AT1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>AV$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AU1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>AU$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AU1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AU1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>AW$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AV1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>AV$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AV1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AV1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>AX$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AW1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>AW$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AW1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AW1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>AY$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AX1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>AX$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AX1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AX1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>AZ$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AY1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>AY$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AY1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AY1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>BA$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AZ1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>AZ$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AZ1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:AZ1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>BB$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BA1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>BA$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BA1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BA1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>BC$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BB1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>BB$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BB1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BB1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>BD$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BC1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>BC$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BC1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BC1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>BE$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BD1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>BD$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BD1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BD1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>BF$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BE1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>BE$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BE1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BE1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>BG$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BF1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>BF$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BF1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BF1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>BH$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BG1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>BG$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BG1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BG1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>BI$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BH1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>BH$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BH1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BH1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>BJ$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BI1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>BI$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BI1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BI1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>BK$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BJ1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>BJ$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BJ1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BJ1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>BL$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BK1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>BK$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BK1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BK1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>BM$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BL1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>BL$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BL1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BL1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>BN$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BM1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>BM$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BM1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BM1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>BO$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BN1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>BN$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BN1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BN1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>BP$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BO1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>BO$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BO1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BO1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>BQ$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BP1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>BP$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BP1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BP1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>BR$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BQ1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>BQ$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BQ1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BQ1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>BS$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BR1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>BR$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BR1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BR1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>BT$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BS1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>BS$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BS1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BS1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>BU$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BT1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>BT$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BT1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BT1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>BV$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BU1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>BU$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BU1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BU1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>BW$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BV1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>BV$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BV1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BV1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>BX$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BW1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>BW$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BW1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BW1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>BY$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BX1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>BX$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BX1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BX1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>BZ$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BY1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>BY$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BY1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BY1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>CA$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BZ1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>BZ$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BZ1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:BZ1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>CB$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:CA1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>CA$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:CA1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:CA1603))))","v":0},{"$f":"IF(OFFSET($G1593, -$E1603, $E1603)=\"n/a\",0,IF(OFFSET($G1600, -$E1603, $E1603)=\"SL\",\nIF(OFFSET($G1593,-$E1603,$E1603)+$E1603>CC$5,IFERROR((OFFSET($G1592,-$E1603,$E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:CB1603)),\nIF(OFFSET($G1594,-$E1603,$E1603)+$E1603>CB$5,IFERROR(((OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:CB1603))*OFFSET($G1599, -$E1603, $E1603)/(OFFSET($G1593,-$E1603,$E1603))),0),OFFSET($G1592,-$E1603,$E1603)-SUM($G1603:CB1603))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1605)","v":"Depreciation of asset adjustments - TAB 2013-14"},null,null,null,null,{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>K$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:J1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>J$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:J1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:J1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>L$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:K1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>K$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:K1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:K1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>M$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:L1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>L$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:L1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:L1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>N$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:M1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>M$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:M1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:M1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>O$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:N1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>N$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:N1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:N1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>P$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:O1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>O$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:O1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:O1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>Q$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:P1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>P$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:P1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:P1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>R$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:Q1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>Q$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:Q1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:Q1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>S$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:R1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>R$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:R1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:R1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>T$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:S1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>S$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:S1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:S1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>U$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:T1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>T$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:T1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:T1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>V$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:U1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>U$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:U1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:U1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>W$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:V1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>V$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:V1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:V1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>X$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:W1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>W$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:W1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:W1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>Y$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:X1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>X$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:X1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:X1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>Z$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:Y1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>Y$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:Y1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:Y1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>AA$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:Z1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>Z$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:Z1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:Z1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>AB$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AA1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>AA$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AA1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AA1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>AC$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AB1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>AB$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AB1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AB1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>AD$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AC1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>AC$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AC1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AC1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>AE$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AD1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>AD$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AD1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AD1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>AF$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AE1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>AE$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AE1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AE1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>AG$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AF1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>AF$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AF1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AF1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>AH$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AG1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>AG$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AG1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AG1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>AI$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AH1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>AH$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AH1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AH1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>AJ$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AI1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>AI$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AI1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AI1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>AK$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AJ1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>AJ$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AJ1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AJ1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>AL$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AK1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>AK$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AK1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AK1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>AM$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AL1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>AL$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AL1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AL1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>AN$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AM1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>AM$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AM1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AM1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>AO$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AN1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>AN$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AN1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AN1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>AP$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AO1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>AO$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AO1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AO1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>AQ$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AP1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>AP$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AP1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AP1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>AR$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AQ1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>AQ$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AQ1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AQ1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>AS$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AR1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>AR$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AR1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AR1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>AT$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AS1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>AS$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AS1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AS1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>AU$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AT1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>AT$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AT1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AT1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>AV$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AU1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>AU$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AU1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AU1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>AW$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AV1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>AV$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AV1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AV1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>AX$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AW1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>AW$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AW1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AW1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>AY$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AX1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>AX$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AX1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AX1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>AZ$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AY1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>AY$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AY1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AY1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>BA$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AZ1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>AZ$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AZ1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:AZ1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>BB$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BA1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>BA$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BA1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BA1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>BC$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BB1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>BB$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BB1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BB1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>BD$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BC1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>BC$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BC1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BC1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>BE$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BD1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>BD$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BD1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BD1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>BF$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BE1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>BE$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BE1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BE1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>BG$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BF1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>BF$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BF1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BF1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>BH$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BG1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>BG$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BG1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BG1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>BI$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BH1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>BH$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BH1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BH1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>BJ$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BI1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>BI$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BI1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BI1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>BK$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BJ1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>BJ$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BJ1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BJ1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>BL$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BK1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>BK$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BK1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BK1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>BM$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BL1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>BL$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BL1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BL1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>BN$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BM1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>BM$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BM1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BM1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>BO$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BN1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>BN$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BN1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BN1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>BP$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BO1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>BO$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BO1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BO1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>BQ$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BP1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>BP$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BP1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BP1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>BR$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BQ1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>BQ$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BQ1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BQ1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>BS$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BR1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>BR$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BR1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BR1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>BT$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BS1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>BS$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BS1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BS1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>BU$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BT1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>BT$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BT1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BT1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>BV$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BU1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>BU$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BU1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BU1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>BW$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BV1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>BV$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BV1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BV1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>BX$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BW1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>BW$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BW1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BW1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>BY$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BX1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>BX$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BX1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BX1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>BZ$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BY1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>BY$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BY1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BY1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>CA$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BZ1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>BZ$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BZ1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:BZ1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>CB$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:CA1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>CA$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:CA1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:CA1620))))","v":0},{"$f":"IF(OFFSET($G1598, -$E1604, $E1605)=\"n/a\", 0, IF(OFFSET($G1601, -$E1604, $E1605)=\"SL\",\nIF(OFFSET($G1598, -$E1604, $E1605)+$E1605>CC$5, IFERROR((OFFSET($G1597, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))), 0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:CB1620)),\nIF(OFFSET($G1599, -$E1604, $E1605)+$E1605>CB$5, IFERROR(((OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:CB1620))*OFFSET($G1600, -$E1604, $E1605)/(OFFSET($G1598, -$E1604, $E1605))),0), OFFSET($G1597, -$E1604, $E1605)-SUM($G1620:CB1620))))","v":0}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E1635)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E1635)","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1654)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>P$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:O1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>O$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:O1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:O1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>Q$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:P1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>P$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:P1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:P1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>R$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:Q1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>Q$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:Q1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:Q1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>S$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:R1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>R$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:R1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:R1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>T$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:S1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>S$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:S1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:S1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>U$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:T1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>T$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:T1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:T1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>V$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:U1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>U$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:U1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:U1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>W$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:V1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>V$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:V1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:V1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>X$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:W1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>W$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:W1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:W1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>Y$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:X1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>X$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:X1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:X1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>Z$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:Y1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>Y$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:Y1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:Y1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AA$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:Z1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>Z$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:Z1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:Z1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AB$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AA1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AA$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AA1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AA1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AC$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AB1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AB$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AB1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AB1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AD$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AC1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AC$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AC1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AC1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AE$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AD1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AD$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AD1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AD1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AF$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AE1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AE$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AE1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AE1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AG$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AF1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AF$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AF1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AF1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AH$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AG1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AG$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AG1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AG1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AI$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AH1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AH$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AH1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AH1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AJ$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AI1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AI$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AI1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AI1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AK$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AJ1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AJ$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AJ1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AJ1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AL$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AK1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AK$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AK1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AK1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AM$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AL1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AL$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AL1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AL1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AN$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AM1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AM$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AM1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AM1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AO$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AN1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AN$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AN1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AN1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AP$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AO1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AO$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AO1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AO1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AQ$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AP1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AP$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AP1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AP1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AR$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AQ1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AQ$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AQ1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AQ1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AS$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AR1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AR$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AR1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AR1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AT$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AS1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AS$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AS1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AS1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AU$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AT1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AT$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AT1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AT1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AV$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AU1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AU$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AU1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AU1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AW$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AV1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AV$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AV1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AV1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AX$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AW1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AW$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AW1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AW1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AY$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AX1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AX$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AX1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AX1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>AZ$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AY1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AY$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AY1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AY1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BA$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AZ1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>AZ$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AZ1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:AZ1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BB$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BA1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BA$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BA1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BA1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BC$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BB1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BB$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BB1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BB1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BD$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BC1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BC$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BC1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BC1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BE$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BD1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BD$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BD1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BD1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BF$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BE1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BE$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BE1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BE1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BG$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BF1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BF$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BF1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BF1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BH$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BG1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BG$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BG1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BG1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BI$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BH1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BH$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BH1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BH1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BJ$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BI1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BI$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BI1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BI1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BK$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BJ1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BJ$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BJ1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BJ1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BL$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BK1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BK$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BK1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BK1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BM$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BL1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BL$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BL1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BL1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BN$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BM1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BM$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BM1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BM1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BO$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BN1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BN$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BN1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BN1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BP$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BO1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BO$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BO1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BO1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BQ$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BP1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BP$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BP1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BP1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BR$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BQ1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BQ$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BQ1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BQ1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BS$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BR1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BR$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BR1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BR1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BT$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BS1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BS$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BS1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BS1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BU$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BT1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BT$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BT1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BT1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BV$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BU1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BU$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BU1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BU1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BW$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BV1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BV$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BV1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BV1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BX$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BW1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BW$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BW1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BW1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BY$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BX1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BX$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BX1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BX1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>BZ$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BY1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BY$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BY1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BY1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>CA$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BZ1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>BZ$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BZ1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:BZ1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>CB$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CA1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>CA$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CA1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CA1654))))","v":0},{"$f":"IF(OFFSET($G1644, -$E1654, $E1654)=\"n/a\",0,IF(OFFSET($G1651, -$E1654, $E1654)=\"SL\",\nIF(OFFSET($G1644,-$E1654,$E1654)+$E1654>CC$5,IFERROR((OFFSET($G1643,-$E1654,$E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CB1654)),\nIF(OFFSET($G1645,-$E1654,$E1654)+$E1654>CB$5,IFERROR(((OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CB1654))*OFFSET($G1650, -$E1654, $E1654)/(OFFSET($G1644,-$E1654,$E1654))),0),OFFSET($G1643,-$E1654,$E1654)-SUM($G1654:CB1654))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1658)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>T$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:S1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>S$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:S1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:S1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>U$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:T1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>T$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:T1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:T1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>V$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:U1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>U$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:U1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:U1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>W$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:V1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>V$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:V1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:V1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>X$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:W1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>W$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:W1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:W1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>Y$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:X1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>X$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:X1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:X1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>Z$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:Y1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>Y$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:Y1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:Y1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>AA$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:Z1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>Z$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:Z1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:Z1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>AB$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AA1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>AA$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AA1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AA1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>AC$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AB1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>AB$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AB1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AB1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>AD$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AC1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>AC$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AC1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AC1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>AE$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AD1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>AD$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AD1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AD1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>AF$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AE1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>AE$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AE1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AE1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>AG$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AF1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>AF$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AF1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AF1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>AH$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AG1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>AG$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AG1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AG1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>AI$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AH1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>AH$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AH1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AH1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>AJ$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AI1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>AI$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AI1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AI1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>AK$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AJ1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>AJ$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AJ1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AJ1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>AL$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AK1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>AK$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AK1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AK1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>AM$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AL1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>AL$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AL1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AL1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>AN$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AM1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>AM$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AM1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AM1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>AO$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AN1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>AN$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AN1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AN1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>AP$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AO1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>AO$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AO1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AO1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>AQ$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AP1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>AP$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AP1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AP1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>AR$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AQ1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>AQ$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AQ1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AQ1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>AS$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AR1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>AR$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AR1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AR1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>AT$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AS1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>AS$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AS1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AS1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>AU$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AT1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>AT$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AT1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AT1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>AV$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AU1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>AU$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AU1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AU1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>AW$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AV1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>AV$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AV1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AV1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>AX$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AW1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>AW$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AW1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AW1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>AY$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AX1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>AX$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AX1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AX1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>AZ$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AY1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>AY$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AY1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AY1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>BA$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AZ1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>AZ$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AZ1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:AZ1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>BB$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BA1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>BA$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BA1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BA1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>BC$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BB1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>BB$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BB1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BB1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>BD$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BC1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>BC$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BC1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BC1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>BE$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BD1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>BD$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BD1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BD1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>BF$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BE1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>BE$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BE1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BE1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>BG$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BF1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>BF$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BF1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BF1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>BH$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BG1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>BG$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BG1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BG1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>BI$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BH1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>BH$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BH1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BH1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>BJ$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BI1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>BI$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BI1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BI1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>BK$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BJ1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>BJ$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BJ1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BJ1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>BL$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BK1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>BK$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BK1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BK1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>BM$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BL1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>BL$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BL1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BL1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>BN$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BM1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>BM$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BM1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BM1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>BO$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BN1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>BN$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BN1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BN1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>BP$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BO1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>BO$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BO1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BO1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>BQ$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BP1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>BP$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BP1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BP1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>BR$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BQ1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>BQ$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BQ1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BQ1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>BS$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BR1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>BR$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BR1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BR1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>BT$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BS1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>BS$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BS1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BS1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>BU$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BT1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>BT$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BT1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BT1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>BV$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BU1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>BU$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BU1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BU1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>BW$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BV1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>BV$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BV1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BV1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>BX$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BW1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>BW$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BW1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BW1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>BY$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BX1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>BX$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BX1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BX1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>BZ$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BY1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>BY$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BY1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BY1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>CA$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BZ1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>BZ$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BZ1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:BZ1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>CB$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:CA1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>CA$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:CA1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:CA1673))))","v":0},{"$f":"IF(OFFSET($G1651, -$E1657, $E1658)=\"n/a\", 0, IF(OFFSET($G1654, -$E1657, $E1658)=\"SL\",\nIF(OFFSET($G1651, -$E1657, $E1658)+$E1658>CC$5, IFERROR((OFFSET($G1650, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))), 0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:CB1673)),\nIF(OFFSET($G1652, -$E1657, $E1658)+$E1658>CB$5, IFERROR(((OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:CB1673))*OFFSET($G1653, -$E1657, $E1658)/(OFFSET($G1651, -$E1657, $E1658))),0), OFFSET($G1650, -$E1657, $E1658)-SUM($G1673:CB1673))))","v":0}]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>H$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:G1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>G$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:G1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:G1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>I$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:H1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>H$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:H1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:H1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>J$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:I1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>I$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:I1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:I1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>K$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:J1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>J$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:J1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:J1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>L$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:K1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>K$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:K1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:K1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>M$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:L1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>L$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:L1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:L1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>N$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:M1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>M$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:M1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:M1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>O$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:N1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>N$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:N1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:N1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>P$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:O1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>O$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:O1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:O1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>Q$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:P1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>P$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:P1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:P1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>R$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:Q1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>Q$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:Q1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:Q1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>S$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:R1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>R$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:R1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:R1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>T$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:S1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>S$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:S1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:S1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>U$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:T1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>T$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:T1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:T1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>V$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:U1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>U$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:U1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:U1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>W$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:V1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>V$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:V1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:V1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>X$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:W1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>W$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:W1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:W1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>Y$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:X1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>X$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:X1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:X1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>Z$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:Y1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>Y$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:Y1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:Y1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AA$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:Z1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>Z$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:Z1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:Z1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AB$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AA1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AA$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AA1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AA1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AC$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AB1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AB$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AB1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AB1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AD$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AC1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AC$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AC1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AC1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AE$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AD1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AD$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AD1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AD1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AF$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AE1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AE$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AE1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AE1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AG$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AF1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AF$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AF1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AF1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AH$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AG1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AG$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AG1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AG1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AI$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AH1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AH$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AH1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AH1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AJ$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AI1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AI$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AI1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AI1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AK$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AJ1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AJ$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AJ1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AJ1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AL$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AK1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AK$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AK1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AK1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AM$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AL1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AL$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AL1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AL1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AN$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AM1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AM$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AM1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AM1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AO$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AN1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AN$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AN1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AN1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AP$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AO1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AO$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AO1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AO1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AQ$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AP1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AP$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AP1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AP1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AR$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AQ1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AQ$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AQ1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AQ1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AS$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AR1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AR$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AR1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AR1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AT$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AS1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AS$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AS1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AS1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AU$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AT1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AT$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AT1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AT1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AV$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AU1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AU$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AU1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AU1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AW$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AV1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AV$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AV1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AV1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AX$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AW1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AW$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AW1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AW1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AY$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AX1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AX$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AX1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AX1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AZ$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AY1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AY$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AY1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AY1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BA$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AZ1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>AZ$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AZ1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:AZ1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BB$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BA1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BA$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BA1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BA1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BC$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BB1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BB$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BB1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BB1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BD$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BC1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BC$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BC1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BC1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BE$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BD1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BD$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BD1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BD1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BF$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BE1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BE$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BE1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BE1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BG$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BF1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BF$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BF1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BF1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BH$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BG1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BG$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BG1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BG1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BI$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BH1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BH$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BH1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BH1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BJ$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BI1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BI$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BI1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BI1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BK$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BJ1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BJ$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BJ1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BJ1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BL$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BK1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BK$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BK1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BK1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BM$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BL1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BL$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BL1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BL1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BN$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BM1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BM$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BM1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BM1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BO$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BN1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BN$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BN1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BN1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BP$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BO1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BO$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BO1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BO1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BQ$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BP1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BP$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BP1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BP1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BR$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BQ1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BQ$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BQ1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BQ1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BS$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BR1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BR$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BR1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BR1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BT$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BS1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BS$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BS1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BS1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BU$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BT1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BT$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BT1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BT1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BV$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BU1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BU$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BU1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BU1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BW$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BV1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BV$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BV1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BV1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BX$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BW1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BW$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BW1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BW1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BY$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BX1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BX$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BX1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BX1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BZ$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BY1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BY$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BY1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BY1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>CA$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BZ1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>BZ$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BZ1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:BZ1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>CB$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:CA1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>CA$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:CA1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:CA1690))))","v":0},{"$f":"IF(OFFSET($G1680, -$E1690, $E1690)=\"n/a\",0,IF(OFFSET($G1687, -$E1690, $E1690)=\"SL\",\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>CC$5,IFERROR((OFFSET($G1679,-$E1690,$E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:CB1690)),\nIF(OFFSET($G1680,-$E1690,$E1690)+$E1690>CB$5,IFERROR(((OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:CB1690))*OFFSET($G1686, -$E1690, $E1690)/(OFFSET($G1680,-$E1690,$E1690))),0),OFFSET($G1679,-$E1690,$E1690)-SUM($G1690:CB1690))))","v":0}]
[]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E1723)=0, G1725, INDEX('TAB input'!H$233:H$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E1723)=0, H1725, INDEX('TAB input'!I$233:I$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E1723)=0, I1725, INDEX('TAB input'!J$233:J$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E1723)=0, J1725, INDEX('TAB input'!K$233:K$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E1723)=0, K1725, INDEX('TAB input'!L$233:L$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E1723)=0, L1725, INDEX('TAB input'!M$233:M$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E1723)=0, M1725, INDEX('TAB input'!N$233:N$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E1723)=0, N1725, INDEX('TAB input'!O$233:O$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E1723)=0, O1725, INDEX('TAB input'!P$233:P$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E1723)=0, P1725, INDEX('TAB input'!Q$233:Q$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E1723)=0, Q1725, INDEX('TAB input'!R$233:R$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E1723)=0, R1725, INDEX('TAB input'!S$233:S$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E1723)=0, S1725, INDEX('TAB input'!T$233:T$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E1723)=0, T1725, INDEX('TAB input'!U$233:U$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E1723)=0, U1725, INDEX('TAB input'!V$233:V$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E1723)=0, V1725, INDEX('TAB input'!W$233:W$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E1723)=0, W1725, INDEX('TAB input'!X$233:X$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E1723)=0, X1725, INDEX('TAB input'!Y$233:Y$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E1723)=0, Y1725, INDEX('TAB input'!Z$233:Z$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E1723)=0, Z1725, INDEX('TAB input'!AA$233:AA$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E1723)=0, AA1725, INDEX('TAB input'!AB$233:AB$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E1723)=0, AB1725, INDEX('TAB input'!AC$233:AC$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E1723)=0, AC1725, INDEX('TAB input'!AD$233:AD$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E1723)=0, AD1725, INDEX('TAB input'!AE$233:AE$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E1723)=0, AE1725, INDEX('TAB input'!AF$233:AF$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E1723)=0, AF1725, INDEX('TAB input'!AG$233:AG$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E1723)=0, AG1725, INDEX('TAB input'!AH$233:AH$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E1723)=0, AH1725, INDEX('TAB input'!AI$233:AI$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E1723)=0, AI1725, INDEX('TAB input'!AJ$233:AJ$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E1723)=0, AJ1725, INDEX('TAB input'!AK$233:AK$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E1723)=0, AK1725, INDEX('TAB input'!AL$233:AL$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E1723)=0, AL1725, INDEX('TAB input'!AM$233:AM$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E1723)=0, AM1725, INDEX('TAB input'!AN$233:AN$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E1723)=0, AN1725, INDEX('TAB input'!AO$233:AO$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E1723)=0, AO1725, INDEX('TAB input'!AP$233:AP$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E1723)=0, AP1725, INDEX('TAB input'!AQ$233:AQ$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E1723)=0, AQ1725, INDEX('TAB input'!AR$233:AR$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E1723)=0, AR1725, INDEX('TAB input'!AS$233:AS$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E1723)=0, AS1725, INDEX('TAB input'!AT$233:AT$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E1723)=0, AT1725, INDEX('TAB input'!AU$233:AU$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E1723)=0, AU1725, INDEX('TAB input'!AV$233:AV$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E1723)=0, AV1725, INDEX('TAB input'!AW$233:AW$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E1723)=0, AW1725, INDEX('TAB input'!AX$233:AX$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E1723)=0, AX1725, INDEX('TAB input'!AY$233:AY$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E1723)=0, AY1725, INDEX('TAB input'!AZ$233:AZ$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E1723)=0, AZ1725, INDEX('TAB input'!BA$233:BA$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E1723)=0, BA1725, INDEX('TAB input'!BB$233:BB$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E1723)=0, BB1725, INDEX('TAB input'!BC$233:BC$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E1723)=0, BC1725, INDEX('TAB input'!BD$233:BD$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E1723)=0, BD1725, INDEX('TAB input'!BE$233:BE$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E1723)=0, BE1725, INDEX('TAB input'!BF$233:BF$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E1723)=0, BF1725, INDEX('TAB input'!BG$233:BG$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E1723)=0, BG1725, INDEX('TAB input'!BH$233:BH$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E1723)=0, BH1725, INDEX('TAB input'!BI$233:BI$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E1723)=0, BI1725, INDEX('TAB input'!BJ$233:BJ$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E1723)=0, BJ1725, INDEX('TAB input'!BK$233:BK$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E1723)=0, BK1725, INDEX('TAB input'!BL$233:BL$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E1723)=0, BL1725, INDEX('TAB input'!BM$233:BM$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E1723)=0, BM1725, INDEX('TAB input'!BN$233:BN$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E1723)=0, BN1725, INDEX('TAB input'!BO$233:BO$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E1723)=0, BO1725, INDEX('TAB input'!BP$233:BP$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E1723)=0, BP1725, INDEX('TAB input'!BQ$233:BQ$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E1723)=0, BQ1725, INDEX('TAB input'!BR$233:BR$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E1723)=0, BR1725, INDEX('TAB input'!BS$233:BS$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E1723)=0, BS1725, INDEX('TAB input'!BT$233:BT$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E1723)=0, BT1725, INDEX('TAB input'!BU$233:BU$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E1723)=0, BU1725, INDEX('TAB input'!BV$233:BV$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E1723)=0, BV1725, INDEX('TAB input'!BW$233:BW$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E1723)=0, BW1725, INDEX('TAB input'!BX$233:BX$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E1723)=0, BX1725, INDEX('TAB input'!BY$233:BY$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E1723)=0, BY1725, INDEX('TAB input'!BZ$233:BZ$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E1723)=0, BZ1725, INDEX('TAB input'!CA$233:CA$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E1723)=0, CA1725, INDEX('TAB input'!CB$233:CB$282, $E1723))","v":0},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E1723)=0, CB1725, INDEX('TAB input'!CC$233:CC$282, $E1723))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1738)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>L$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:K1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>K$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:K1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:K1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>M$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:L1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>L$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:L1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:L1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>N$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:M1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>M$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:M1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:M1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>O$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:N1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>N$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:N1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:N1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>P$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:O1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>O$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:O1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:O1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>Q$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:P1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>P$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:P1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:P1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>R$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:Q1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>Q$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:Q1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:Q1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>S$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:R1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>R$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:R1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:R1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>T$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:S1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>S$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:S1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:S1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>U$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:T1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>T$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:T1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:T1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>V$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:U1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>U$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:U1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:U1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>W$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:V1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>V$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:V1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:V1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>X$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:W1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>W$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:W1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:W1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>Y$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:X1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>X$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:X1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:X1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>Z$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:Y1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>Y$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:Y1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:Y1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>AA$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:Z1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>Z$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:Z1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:Z1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>AB$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AA1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AA$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AA1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AA1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>AC$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AB1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AB$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AB1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AB1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>AD$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AC1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AC$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AC1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AC1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>AE$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AD1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AD$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AD1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AD1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>AF$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AE1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AE$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AE1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AE1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>AG$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AF1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AF$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AF1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AF1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>AH$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AG1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AG$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AG1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AG1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>AI$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AH1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AH$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AH1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AH1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>AJ$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AI1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AI$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AI1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AI1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>AK$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AJ1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AJ$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AJ1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AJ1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>AL$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AK1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AK$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AK1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AK1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>AM$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AL1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AL$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AL1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AL1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>AN$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AM1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AM$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AM1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AM1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>AO$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AN1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AN$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AN1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AN1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>AP$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AO1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AO$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AO1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AO1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>AQ$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AP1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AP$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AP1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AP1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>AR$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AQ1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AQ$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AQ1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AQ1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>AS$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AR1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AR$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AR1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AR1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>AT$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AS1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AS$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AS1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AS1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>AU$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AT1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AT$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AT1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AT1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>AV$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AU1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AU$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AU1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AU1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>AW$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AV1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AV$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AV1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AV1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>AX$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AW1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AW$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AW1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AW1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>AY$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AX1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AX$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AX1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AX1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>AZ$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AY1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AY$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AY1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AY1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>BA$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AZ1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>AZ$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AZ1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:AZ1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>BB$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BA1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BA$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BA1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BA1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>BC$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BB1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BB$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BB1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BB1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>BD$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BC1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BC$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BC1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BC1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>BE$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BD1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BD$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BD1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BD1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>BF$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BE1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BE$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BE1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BE1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>BG$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BF1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BF$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BF1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BF1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>BH$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BG1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BG$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BG1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BG1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>BI$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BH1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BH$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BH1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BH1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>BJ$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BI1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BI$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BI1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BI1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>BK$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BJ1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BJ$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BJ1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BJ1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>BL$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BK1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BK$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BK1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BK1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>BM$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BL1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BL$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BL1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BL1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>BN$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BM1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BM$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BM1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BM1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>BO$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BN1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BN$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BN1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BN1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>BP$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BO1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BO$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BO1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BO1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>BQ$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BP1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BP$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BP1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BP1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>BR$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BQ1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BQ$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BQ1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BQ1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>BS$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BR1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BR$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BR1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BR1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>BT$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BS1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BS$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BS1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BS1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>BU$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BT1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BT$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BT1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BT1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>BV$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BU1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BU$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BU1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BU1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>BW$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BV1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BV$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BV1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BV1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>BX$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BW1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BW$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BW1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BW1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>BY$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BX1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BX$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BX1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BX1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>BZ$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BY1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BY$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BY1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BY1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>CA$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BZ1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>BZ$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BZ1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:BZ1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>CB$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:CA1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>CA$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:CA1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:CA1738))))","v":0},{"$f":"IF(OFFSET($G1728, -$E1738, $E1738)=\"n/a\",0,IF(OFFSET($G1735, -$E1738, $E1738)=\"SL\",\nIF(OFFSET($G1728,-$E1738,$E1738)+$E1738>CC$5,IFERROR((OFFSET($G1727,-$E1738,$E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:CB1738)),\nIF(OFFSET($G1729,-$E1738,$E1738)+$E1738>CB$5,IFERROR(((OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:CB1738))*OFFSET($G1734, -$E1738, $E1738)/(OFFSET($G1728,-$E1738,$E1738))),0),OFFSET($G1727,-$E1738,$E1738)-SUM($G1738:CB1738))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1745)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>S$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:R1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>R$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:R1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:R1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>T$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:S1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>S$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:S1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:S1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>U$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:T1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>T$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:T1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:T1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>V$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:U1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>U$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:U1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:U1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>W$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:V1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>V$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:V1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:V1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>X$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:W1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>W$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:W1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:W1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>Y$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:X1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>X$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:X1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:X1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>Z$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:Y1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>Y$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:Y1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:Y1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>AA$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:Z1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>Z$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:Z1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:Z1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>AB$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AA1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>AA$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AA1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AA1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>AC$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AB1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>AB$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AB1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AB1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>AD$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AC1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>AC$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AC1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AC1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>AE$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AD1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>AD$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AD1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AD1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>AF$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AE1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>AE$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AE1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AE1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>AG$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AF1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>AF$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AF1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AF1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>AH$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AG1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>AG$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AG1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AG1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>AI$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AH1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>AH$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AH1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AH1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>AJ$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AI1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>AI$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AI1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AI1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>AK$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AJ1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>AJ$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AJ1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AJ1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>AL$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AK1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>AK$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AK1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AK1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>AM$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AL1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>AL$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AL1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AL1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>AN$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AM1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>AM$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AM1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AM1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>AO$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AN1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>AN$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AN1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AN1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>AP$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AO1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>AO$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AO1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AO1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>AQ$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AP1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>AP$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AP1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AP1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>AR$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AQ1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>AQ$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AQ1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AQ1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>AS$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AR1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>AR$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AR1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AR1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>AT$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AS1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>AS$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AS1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AS1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>AU$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AT1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>AT$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AT1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AT1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>AV$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AU1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>AU$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AU1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AU1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>AW$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AV1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>AV$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AV1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AV1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>AX$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AW1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>AW$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AW1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AW1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>AY$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AX1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>AX$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AX1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AX1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>AZ$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AY1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>AY$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AY1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AY1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>BA$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AZ1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>AZ$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AZ1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:AZ1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>BB$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BA1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>BA$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BA1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BA1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>BC$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BB1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>BB$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BB1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BB1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>BD$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BC1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>BC$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BC1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BC1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>BE$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BD1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>BD$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BD1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BD1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>BF$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BE1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>BE$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BE1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BE1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>BG$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BF1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>BF$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BF1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BF1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>BH$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BG1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>BG$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BG1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BG1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>BI$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BH1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>BH$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BH1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BH1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>BJ$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BI1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>BI$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BI1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BI1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>BK$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BJ1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>BJ$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BJ1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BJ1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>BL$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BK1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>BK$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BK1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BK1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>BM$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BL1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>BL$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BL1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BL1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>BN$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BM1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>BM$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BM1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BM1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>BO$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BN1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>BN$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BN1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BN1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>BP$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BO1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>BO$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BO1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BO1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>BQ$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BP1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>BP$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BP1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BP1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>BR$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BQ1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>BQ$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BQ1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BQ1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>BS$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BR1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>BR$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BR1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BR1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>BT$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BS1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>BS$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BS1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BS1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>BU$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BT1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>BT$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BT1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BT1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>BV$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BU1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>BU$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BU1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BU1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>BW$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BV1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>BV$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BV1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BV1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>BX$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BW1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>BW$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BW1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BW1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>BY$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BX1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>BX$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BX1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BX1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>BZ$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BY1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>BY$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BY1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BY1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>CA$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BZ1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>BZ$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BZ1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:BZ1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>CB$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:CA1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>CA$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:CA1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:CA1760))))","v":0},{"$f":"IF(OFFSET($G1738, -$E1744, $E1745)=\"n/a\", 0, IF(OFFSET($G1741, -$E1744, $E1745)=\"SL\",\nIF(OFFSET($G1738, -$E1744, $E1745)+$E1745>CC$5, IFERROR((OFFSET($G1737, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))), 0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:CB1760)),\nIF(OFFSET($G1739, -$E1744, $E1745)+$E1745>CB$5, IFERROR(((OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:CB1760))*OFFSET($G1740, -$E1744, $E1745)/(OFFSET($G1738, -$E1744, $E1745))),0), OFFSET($G1737, -$E1744, $E1745)-SUM($G1760:CB1760))))","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1788)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>R$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:Q1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>Q$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:Q1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:Q1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>S$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:R1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>R$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:R1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:R1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>T$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:S1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>S$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:S1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:S1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>U$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:T1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>T$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:T1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:T1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>V$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:U1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>U$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:U1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:U1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>W$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:V1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>V$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:V1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:V1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>X$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:W1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>W$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:W1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:W1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>Y$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:X1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>X$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:X1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:X1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>Z$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:Y1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>Y$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:Y1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:Y1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>AA$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:Z1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>Z$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:Z1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:Z1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>AB$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AA1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>AA$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AA1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AA1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>AC$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AB1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>AB$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AB1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AB1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>AD$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AC1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>AC$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AC1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AC1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>AE$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AD1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>AD$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AD1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AD1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>AF$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AE1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>AE$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AE1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AE1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>AG$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AF1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>AF$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AF1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AF1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>AH$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AG1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>AG$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AG1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AG1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>AI$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AH1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>AH$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AH1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AH1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>AJ$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AI1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>AI$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AI1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AI1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>AK$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AJ1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>AJ$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AJ1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AJ1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>AL$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AK1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>AK$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AK1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AK1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>AM$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AL1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>AL$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AL1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AL1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>AN$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AM1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>AM$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AM1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AM1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>AO$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AN1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>AN$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AN1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AN1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>AP$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AO1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>AO$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AO1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AO1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>AQ$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AP1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>AP$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AP1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AP1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>AR$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AQ1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>AQ$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AQ1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AQ1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>AS$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AR1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>AR$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AR1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AR1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>AT$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AS1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>AS$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AS1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AS1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>AU$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AT1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>AT$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AT1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AT1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>AV$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AU1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>AU$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AU1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AU1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>AW$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AV1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>AV$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AV1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AV1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>AX$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AW1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>AW$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AW1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AW1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>AY$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AX1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>AX$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AX1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AX1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>AZ$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AY1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>AY$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AY1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AY1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>BA$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AZ1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>AZ$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AZ1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:AZ1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>BB$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BA1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>BA$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BA1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BA1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>BC$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BB1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>BB$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BB1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BB1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>BD$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BC1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>BC$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BC1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BC1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>BE$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BD1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>BD$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BD1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BD1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>BF$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BE1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>BE$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BE1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BE1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>BG$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BF1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>BF$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BF1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BF1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>BH$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BG1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>BG$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BG1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BG1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>BI$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BH1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>BH$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BH1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BH1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>BJ$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BI1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>BI$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BI1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BI1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>BK$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BJ1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>BJ$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BJ1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BJ1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>BL$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BK1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>BK$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BK1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BK1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>BM$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BL1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>BL$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BL1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BL1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>BN$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BM1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>BM$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BM1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BM1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>BO$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BN1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>BN$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BN1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BN1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>BP$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BO1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>BO$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BO1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BO1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>BQ$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BP1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>BP$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BP1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BP1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>BR$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BQ1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>BQ$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BQ1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BQ1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>BS$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BR1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>BR$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BR1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BR1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>BT$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BS1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>BS$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BS1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BS1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>BU$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BT1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>BT$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BT1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BT1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>BV$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BU1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>BU$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BU1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BU1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>BW$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BV1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>BV$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BV1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BV1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>BX$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BW1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>BW$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BW1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BW1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>BY$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BX1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>BX$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BX1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BX1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>BZ$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BY1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>BY$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BY1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BY1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>CA$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BZ1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>BZ$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BZ1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:BZ1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>CB$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:CA1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>CA$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:CA1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:CA1788))))","v":0},{"$f":"IF(OFFSET($G1778, -$E1788, $E1788)=\"n/a\",0,IF(OFFSET($G1785, -$E1788, $E1788)=\"SL\",\nIF(OFFSET($G1778,-$E1788,$E1788)+$E1788>CC$5,IFERROR((OFFSET($G1777,-$E1788,$E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:CB1788)),\nIF(OFFSET($G1779,-$E1788,$E1788)+$E1788>CB$5,IFERROR(((OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:CB1788))*OFFSET($G1784, -$E1788, $E1788)/(OFFSET($G1778,-$E1788,$E1788))),0),OFFSET($G1777,-$E1788,$E1788)-SUM($G1788:CB1788))))","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E1811)=\"\", IF($G1811=0, 0, F1812), INDEX('TAB input'!$G$180:$G$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E1811)=\"\", G1812, INDEX('TAB input'!H$180:H$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E1811)=\"\", H1812, INDEX('TAB input'!I$180:I$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E1811)=\"\", I1812, INDEX('TAB input'!J$180:J$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E1811)=\"\", J1812, INDEX('TAB input'!K$180:K$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E1811)=\"\", K1812, INDEX('TAB input'!L$180:L$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E1811)=\"\", L1812, INDEX('TAB input'!M$180:M$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E1811)=\"\", M1812, INDEX('TAB input'!N$180:N$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E1811)=\"\", N1812, INDEX('TAB input'!O$180:O$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E1811)=\"\", O1812, INDEX('TAB input'!P$180:P$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E1811)=\"\", P1812, INDEX('TAB input'!Q$180:Q$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E1811)=\"\", Q1812, INDEX('TAB input'!R$180:R$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E1811)=\"\", R1812, INDEX('TAB input'!S$180:S$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E1811)=\"\", S1812, INDEX('TAB input'!T$180:T$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E1811)=\"\", T1812, INDEX('TAB input'!U$180:U$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E1811)=\"\", U1812, INDEX('TAB input'!V$180:V$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E1811)=\"\", V1812, INDEX('TAB input'!W$180:W$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E1811)=\"\", W1812, INDEX('TAB input'!X$180:X$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E1811)=\"\", X1812, INDEX('TAB input'!Y$180:Y$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E1811)=\"\", Y1812, INDEX('TAB input'!Z$180:Z$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E1811)=\"\", Z1812, INDEX('TAB input'!AA$180:AA$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E1811)=\"\", AA1812, INDEX('TAB input'!AB$180:AB$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E1811)=\"\", AB1812, INDEX('TAB input'!AC$180:AC$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E1811)=\"\", AC1812, INDEX('TAB input'!AD$180:AD$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E1811)=\"\", AD1812, INDEX('TAB input'!AE$180:AE$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E1811)=\"\", AE1812, INDEX('TAB input'!AF$180:AF$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E1811)=\"\", AF1812, INDEX('TAB input'!AG$180:AG$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E1811)=\"\", AG1812, INDEX('TAB input'!AH$180:AH$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E1811)=\"\", AH1812, INDEX('TAB input'!AI$180:AI$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E1811)=\"\", AI1812, INDEX('TAB input'!AJ$180:AJ$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E1811)=\"\", AJ1812, INDEX('TAB input'!AK$180:AK$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E1811)=\"\", AK1812, INDEX('TAB input'!AL$180:AL$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E1811)=\"\", AL1812, INDEX('TAB input'!AM$180:AM$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E1811)=\"\", AM1812, INDEX('TAB input'!AN$180:AN$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E1811)=\"\", AN1812, INDEX('TAB input'!AO$180:AO$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E1811)=\"\", AO1812, INDEX('TAB input'!AP$180:AP$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E1811)=\"\", AP1812, INDEX('TAB input'!AQ$180:AQ$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E1811)=\"\", AQ1812, INDEX('TAB input'!AR$180:AR$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E1811)=\"\", AR1812, INDEX('TAB input'!AS$180:AS$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E1811)=\"\", AS1812, INDEX('TAB input'!AT$180:AT$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E1811)=\"\", AT1812, INDEX('TAB input'!AU$180:AU$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E1811)=\"\", AU1812, INDEX('TAB input'!AV$180:AV$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E1811)=\"\", AV1812, INDEX('TAB input'!AW$180:AW$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E1811)=\"\", AW1812, INDEX('TAB input'!AX$180:AX$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E1811)=\"\", AX1812, INDEX('TAB input'!AY$180:AY$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E1811)=\"\", AY1812, INDEX('TAB input'!AZ$180:AZ$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E1811)=\"\", AZ1812, INDEX('TAB input'!BA$180:BA$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E1811)=\"\", BA1812, INDEX('TAB input'!BB$180:BB$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E1811)=\"\", BB1812, INDEX('TAB input'!BC$180:BC$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E1811)=\"\", BC1812, INDEX('TAB input'!BD$180:BD$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E1811)=\"\", BD1812, INDEX('TAB input'!BE$180:BE$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E1811)=\"\", BE1812, INDEX('TAB input'!BF$180:BF$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E1811)=\"\", BF1812, INDEX('TAB input'!BG$180:BG$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E1811)=\"\", BG1812, INDEX('TAB input'!BH$180:BH$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E1811)=\"\", BH1812, INDEX('TAB input'!BI$180:BI$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E1811)=\"\", BI1812, INDEX('TAB input'!BJ$180:BJ$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E1811)=\"\", BJ1812, INDEX('TAB input'!BK$180:BK$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E1811)=\"\", BK1812, INDEX('TAB input'!BL$180:BL$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E1811)=\"\", BL1812, INDEX('TAB input'!BM$180:BM$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E1811)=\"\", BM1812, INDEX('TAB input'!BN$180:BN$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E1811)=\"\", BN1812, INDEX('TAB input'!BO$180:BO$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E1811)=\"\", BO1812, INDEX('TAB input'!BP$180:BP$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E1811)=\"\", BP1812, INDEX('TAB input'!BQ$180:BQ$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E1811)=\"\", BQ1812, INDEX('TAB input'!BR$180:BR$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E1811)=\"\", BR1812, INDEX('TAB input'!BS$180:BS$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E1811)=\"\", BS1812, INDEX('TAB input'!BT$180:BT$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E1811)=\"\", BT1812, INDEX('TAB input'!BU$180:BU$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E1811)=\"\", BU1812, INDEX('TAB input'!BV$180:BV$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E1811)=\"\", BV1812, INDEX('TAB input'!BW$180:BW$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E1811)=\"\", BW1812, INDEX('TAB input'!BX$180:BX$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E1811)=\"\", BX1812, INDEX('TAB input'!BY$180:BY$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E1811)=\"\", BY1812, INDEX('TAB input'!BZ$180:BZ$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E1811)=\"\", BZ1812, INDEX('TAB input'!CA$180:CA$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E1811)=\"\", CA1812, INDEX('TAB input'!CB$180:CB$229, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E1811)=\"\", CB1812, INDEX('TAB input'!CC$180:CC$229, $E1811))","v":0}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E1811)=0, G1813, INDEX('TAB input'!H$233:H$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E1811)=0, H1813, INDEX('TAB input'!I$233:I$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E1811)=0, I1813, INDEX('TAB input'!J$233:J$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E1811)=0, J1813, INDEX('TAB input'!K$233:K$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E1811)=0, K1813, INDEX('TAB input'!L$233:L$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E1811)=0, L1813, INDEX('TAB input'!M$233:M$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E1811)=0, M1813, INDEX('TAB input'!N$233:N$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E1811)=0, N1813, INDEX('TAB input'!O$233:O$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E1811)=0, O1813, INDEX('TAB input'!P$233:P$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E1811)=0, P1813, INDEX('TAB input'!Q$233:Q$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E1811)=0, Q1813, INDEX('TAB input'!R$233:R$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E1811)=0, R1813, INDEX('TAB input'!S$233:S$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E1811)=0, S1813, INDEX('TAB input'!T$233:T$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E1811)=0, T1813, INDEX('TAB input'!U$233:U$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E1811)=0, U1813, INDEX('TAB input'!V$233:V$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E1811)=0, V1813, INDEX('TAB input'!W$233:W$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E1811)=0, W1813, INDEX('TAB input'!X$233:X$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E1811)=0, X1813, INDEX('TAB input'!Y$233:Y$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E1811)=0, Y1813, INDEX('TAB input'!Z$233:Z$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E1811)=0, Z1813, INDEX('TAB input'!AA$233:AA$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E1811)=0, AA1813, INDEX('TAB input'!AB$233:AB$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E1811)=0, AB1813, INDEX('TAB input'!AC$233:AC$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E1811)=0, AC1813, INDEX('TAB input'!AD$233:AD$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E1811)=0, AD1813, INDEX('TAB input'!AE$233:AE$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E1811)=0, AE1813, INDEX('TAB input'!AF$233:AF$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E1811)=0, AF1813, INDEX('TAB input'!AG$233:AG$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E1811)=0, AG1813, INDEX('TAB input'!AH$233:AH$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E1811)=0, AH1813, INDEX('TAB input'!AI$233:AI$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E1811)=0, AI1813, INDEX('TAB input'!AJ$233:AJ$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E1811)=0, AJ1813, INDEX('TAB input'!AK$233:AK$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E1811)=0, AK1813, INDEX('TAB input'!AL$233:AL$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E1811)=0, AL1813, INDEX('TAB input'!AM$233:AM$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E1811)=0, AM1813, INDEX('TAB input'!AN$233:AN$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E1811)=0, AN1813, INDEX('TAB input'!AO$233:AO$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E1811)=0, AO1813, INDEX('TAB input'!AP$233:AP$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E1811)=0, AP1813, INDEX('TAB input'!AQ$233:AQ$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E1811)=0, AQ1813, INDEX('TAB input'!AR$233:AR$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E1811)=0, AR1813, INDEX('TAB input'!AS$233:AS$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E1811)=0, AS1813, INDEX('TAB input'!AT$233:AT$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E1811)=0, AT1813, INDEX('TAB input'!AU$233:AU$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E1811)=0, AU1813, INDEX('TAB input'!AV$233:AV$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E1811)=0, AV1813, INDEX('TAB input'!AW$233:AW$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E1811)=0, AW1813, INDEX('TAB input'!AX$233:AX$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E1811)=0, AX1813, INDEX('TAB input'!AY$233:AY$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E1811)=0, AY1813, INDEX('TAB input'!AZ$233:AZ$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E1811)=0, AZ1813, INDEX('TAB input'!BA$233:BA$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E1811)=0, BA1813, INDEX('TAB input'!BB$233:BB$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E1811)=0, BB1813, INDEX('TAB input'!BC$233:BC$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E1811)=0, BC1813, INDEX('TAB input'!BD$233:BD$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E1811)=0, BD1813, INDEX('TAB input'!BE$233:BE$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E1811)=0, BE1813, INDEX('TAB input'!BF$233:BF$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E1811)=0, BF1813, INDEX('TAB input'!BG$233:BG$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E1811)=0, BG1813, INDEX('TAB input'!BH$233:BH$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E1811)=0, BH1813, INDEX('TAB input'!BI$233:BI$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E1811)=0, BI1813, INDEX('TAB input'!BJ$233:BJ$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E1811)=0, BJ1813, INDEX('TAB input'!BK$233:BK$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E1811)=0, BK1813, INDEX('TAB input'!BL$233:BL$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E1811)=0, BL1813, INDEX('TAB input'!BM$233:BM$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E1811)=0, BM1813, INDEX('TAB input'!BN$233:BN$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E1811)=0, BN1813, INDEX('TAB input'!BO$233:BO$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E1811)=0, BO1813, INDEX('TAB input'!BP$233:BP$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E1811)=0, BP1813, INDEX('TAB input'!BQ$233:BQ$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E1811)=0, BQ1813, INDEX('TAB input'!BR$233:BR$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E1811)=0, BR1813, INDEX('TAB input'!BS$233:BS$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E1811)=0, BS1813, INDEX('TAB input'!BT$233:BT$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E1811)=0, BT1813, INDEX('TAB input'!BU$233:BU$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E1811)=0, BU1813, INDEX('TAB input'!BV$233:BV$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E1811)=0, BV1813, INDEX('TAB input'!BW$233:BW$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E1811)=0, BW1813, INDEX('TAB input'!BX$233:BX$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E1811)=0, BX1813, INDEX('TAB input'!BY$233:BY$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E1811)=0, BY1813, INDEX('TAB input'!BZ$233:BZ$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E1811)=0, BZ1813, INDEX('TAB input'!CA$233:CA$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E1811)=0, CA1813, INDEX('TAB input'!CB$233:CB$282, $E1811))","v":0},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E1811)=0, CB1813, INDEX('TAB input'!CC$233:CC$282, $E1811))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1823)","v":"Depreciation of asset adjustments - TAB 2011-12"},null,null,{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>I$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:H1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>H$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:H1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:H1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>J$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:I1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>I$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:I1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:I1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>K$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:J1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>J$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:J1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:J1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>L$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:K1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>K$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:K1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:K1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>M$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:L1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>L$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:L1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:L1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>N$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:M1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>M$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:M1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:M1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>O$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:N1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>N$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:N1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:N1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>P$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:O1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>O$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:O1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:O1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>Q$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:P1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>P$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:P1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:P1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>R$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:Q1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>Q$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:Q1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:Q1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>S$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:R1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>R$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:R1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:R1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>T$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:S1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>S$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:S1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:S1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>U$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:T1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>T$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:T1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:T1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>V$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:U1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>U$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:U1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:U1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>W$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:V1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>V$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:V1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:V1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>X$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:W1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>W$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:W1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:W1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>Y$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:X1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>X$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:X1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:X1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>Z$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:Y1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>Y$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:Y1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:Y1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>AA$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:Z1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>Z$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:Z1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:Z1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>AB$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AA1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>AA$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AA1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AA1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>AC$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AB1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>AB$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AB1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AB1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>AD$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AC1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>AC$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AC1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AC1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>AE$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AD1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>AD$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AD1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AD1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>AF$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AE1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>AE$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AE1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AE1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>AG$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AF1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>AF$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AF1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AF1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>AH$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AG1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>AG$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AG1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AG1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>AI$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AH1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>AH$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AH1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AH1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>AJ$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AI1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>AI$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AI1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AI1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>AK$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AJ1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>AJ$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AJ1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AJ1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>AL$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AK1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>AK$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AK1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AK1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>AM$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AL1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>AL$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AL1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AL1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>AN$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AM1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>AM$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AM1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AM1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>AO$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AN1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>AN$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AN1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AN1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>AP$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AO1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>AO$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AO1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AO1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>AQ$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AP1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>AP$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AP1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AP1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>AR$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AQ1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>AQ$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AQ1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AQ1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>AS$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AR1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>AR$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AR1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AR1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>AT$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AS1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>AS$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AS1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AS1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>AU$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AT1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>AT$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AT1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AT1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>AV$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AU1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>AU$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AU1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AU1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>AW$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AV1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>AV$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AV1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AV1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>AX$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AW1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>AW$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AW1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AW1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>AY$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AX1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>AX$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AX1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AX1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>AZ$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AY1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>AY$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AY1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AY1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>BA$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AZ1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>AZ$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AZ1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:AZ1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>BB$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BA1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>BA$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BA1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BA1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>BC$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BB1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>BB$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BB1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BB1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>BD$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BC1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>BC$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BC1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BC1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>BE$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BD1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>BD$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BD1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BD1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>BF$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BE1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>BE$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BE1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BE1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>BG$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BF1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>BF$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BF1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BF1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>BH$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BG1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>BG$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BG1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BG1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>BI$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BH1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>BH$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BH1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BH1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>BJ$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BI1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>BI$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BI1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BI1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>BK$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BJ1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>BJ$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BJ1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BJ1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>BL$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BK1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>BK$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BK1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BK1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>BM$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BL1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>BL$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BL1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BL1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>BN$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BM1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>BM$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BM1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BM1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>BO$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BN1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>BN$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BN1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BN1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>BP$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BO1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>BO$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BO1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BO1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>BQ$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BP1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>BP$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BP1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BP1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>BR$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BQ1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>BQ$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BQ1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BQ1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>BS$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BR1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>BR$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BR1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BR1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>BT$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BS1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>BS$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BS1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BS1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>BU$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BT1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>BT$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BT1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BT1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>BV$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BU1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>BU$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BU1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BU1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>BW$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BV1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>BV$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BV1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BV1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>BX$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BW1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>BW$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BW1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BW1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>BY$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BX1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>BX$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BX1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BX1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>BZ$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BY1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>BY$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BY1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BY1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>CA$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BZ1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>BZ$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BZ1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:BZ1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>CB$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:CA1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>CA$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:CA1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:CA1838))))","v":0},{"$f":"IF(OFFSET($G1816, -$E1822, $E1823)=\"n/a\", 0, IF(OFFSET($G1819, -$E1822, $E1823)=\"SL\",\nIF(OFFSET($G1816, -$E1822, $E1823)+$E1823>CC$5, IFERROR((OFFSET($G1815, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))), 0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:CB1838)),\nIF(OFFSET($G1817, -$E1822, $E1823)+$E1823>CB$5, IFERROR(((OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:CB1838))*OFFSET($G1818, -$E1822, $E1823)/(OFFSET($G1816, -$E1822, $E1823))),0), OFFSET($G1815, -$E1822, $E1823)-SUM($G1838:CB1838))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1833)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>S$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:R1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>R$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:R1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:R1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>T$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:S1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>S$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:S1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:S1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>U$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:T1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>T$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:T1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:T1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>V$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:U1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>U$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:U1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:U1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>W$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:V1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>V$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:V1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:V1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>X$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:W1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>W$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:W1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:W1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>Y$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:X1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>X$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:X1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:X1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>Z$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:Y1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>Y$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:Y1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:Y1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>AA$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:Z1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>Z$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:Z1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:Z1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>AB$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AA1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>AA$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AA1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AA1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>AC$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AB1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>AB$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AB1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AB1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>AD$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AC1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>AC$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AC1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AC1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>AE$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AD1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>AD$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AD1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AD1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>AF$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AE1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>AE$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AE1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AE1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>AG$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AF1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>AF$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AF1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AF1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>AH$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AG1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>AG$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AG1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AG1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>AI$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AH1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>AH$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AH1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AH1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>AJ$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AI1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>AI$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AI1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AI1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>AK$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AJ1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>AJ$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AJ1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AJ1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>AL$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AK1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>AK$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AK1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AK1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>AM$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AL1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>AL$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AL1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AL1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>AN$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AM1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>AM$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AM1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AM1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>AO$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AN1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>AN$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AN1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AN1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>AP$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AO1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>AO$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AO1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AO1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>AQ$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AP1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>AP$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AP1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AP1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>AR$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AQ1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>AQ$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AQ1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AQ1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>AS$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AR1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>AR$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AR1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AR1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>AT$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AS1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>AS$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AS1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AS1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>AU$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AT1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>AT$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AT1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AT1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>AV$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AU1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>AU$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AU1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AU1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>AW$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AV1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>AV$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AV1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AV1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>AX$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AW1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>AW$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AW1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AW1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>AY$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AX1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>AX$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AX1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AX1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>AZ$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AY1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>AY$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AY1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AY1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>BA$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AZ1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>AZ$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AZ1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:AZ1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>BB$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BA1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>BA$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BA1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BA1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>BC$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BB1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>BB$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BB1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BB1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>BD$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BC1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>BC$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BC1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BC1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>BE$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BD1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>BD$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BD1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BD1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>BF$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BE1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>BE$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BE1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BE1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>BG$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BF1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>BF$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BF1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BF1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>BH$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BG1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>BG$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BG1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BG1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>BI$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BH1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>BH$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BH1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BH1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>BJ$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BI1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>BI$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BI1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BI1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>BK$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BJ1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>BJ$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BJ1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BJ1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>BL$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BK1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>BK$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BK1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BK1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>BM$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BL1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>BL$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BL1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BL1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>BN$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BM1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>BM$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BM1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BM1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>BO$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BN1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>BN$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BN1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BN1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>BP$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BO1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>BO$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BO1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BO1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>BQ$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BP1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>BP$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BP1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BP1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>BR$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BQ1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>BQ$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BQ1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BQ1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>BS$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BR1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>BR$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BR1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BR1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>BT$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BS1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>BS$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BS1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BS1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>BU$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BT1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>BT$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BT1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BT1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>BV$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BU1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>BU$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BU1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BU1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>BW$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BV1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>BV$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BV1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BV1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>BX$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BW1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>BW$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BW1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BW1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>BY$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BX1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>BX$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BX1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BX1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>BZ$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BY1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>BY$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BY1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BY1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>CA$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BZ1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>BZ$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BZ1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:BZ1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>CB$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:CA1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>CA$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:CA1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:CA1848))))","v":0},{"$f":"IF(OFFSET($G1826, -$E1832, $E1833)=\"n/a\", 0, IF(OFFSET($G1829, -$E1832, $E1833)=\"SL\",\nIF(OFFSET($G1826, -$E1832, $E1833)+$E1833>CC$5, IFERROR((OFFSET($G1825, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))), 0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:CB1848)),\nIF(OFFSET($G1827, -$E1832, $E1833)+$E1833>CB$5, IFERROR(((OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:CB1848))*OFFSET($G1828, -$E1832, $E1833)/(OFFSET($G1826, -$E1832, $E1833))),0), OFFSET($G1825, -$E1832, $E1833)-SUM($G1848:CB1848))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1872)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>N$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:M1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>M$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:M1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:M1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>O$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:N1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>N$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:N1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:N1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>P$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:O1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>O$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:O1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:O1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>Q$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:P1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>P$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:P1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:P1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>R$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:Q1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>Q$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:Q1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:Q1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>S$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:R1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>R$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:R1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:R1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>T$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:S1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>S$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:S1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:S1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>U$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:T1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>T$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:T1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:T1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>V$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:U1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>U$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:U1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:U1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>W$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:V1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>V$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:V1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:V1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>X$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:W1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>W$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:W1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:W1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>Y$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:X1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>X$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:X1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:X1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>Z$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:Y1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>Y$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:Y1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:Y1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>AA$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:Z1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>Z$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:Z1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:Z1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>AB$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AA1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>AA$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AA1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AA1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>AC$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AB1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>AB$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AB1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AB1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>AD$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AC1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>AC$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AC1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AC1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>AE$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AD1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>AD$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AD1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AD1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>AF$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AE1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>AE$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AE1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AE1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>AG$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AF1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>AF$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AF1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AF1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>AH$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AG1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>AG$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AG1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AG1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>AI$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AH1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>AH$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AH1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AH1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>AJ$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AI1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>AI$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AI1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AI1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>AK$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AJ1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>AJ$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AJ1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AJ1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>AL$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AK1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>AK$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AK1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AK1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>AM$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AL1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>AL$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AL1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AL1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>AN$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AM1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>AM$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AM1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AM1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>AO$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AN1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>AN$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AN1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AN1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>AP$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AO1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>AO$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AO1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AO1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>AQ$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AP1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>AP$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AP1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AP1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>AR$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AQ1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>AQ$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AQ1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AQ1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>AS$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AR1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>AR$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AR1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AR1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>AT$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AS1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>AS$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AS1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AS1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>AU$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AT1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>AT$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AT1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AT1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>AV$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AU1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>AU$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AU1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AU1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>AW$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AV1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>AV$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AV1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AV1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>AX$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AW1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>AW$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AW1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AW1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>AY$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AX1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>AX$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AX1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AX1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>AZ$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AY1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>AY$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AY1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AY1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>BA$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AZ1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>AZ$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AZ1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:AZ1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>BB$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BA1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>BA$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BA1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BA1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>BC$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BB1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>BB$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BB1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BB1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>BD$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BC1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>BC$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BC1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BC1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>BE$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BD1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>BD$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BD1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BD1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>BF$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BE1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>BE$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BE1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BE1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>BG$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BF1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>BF$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BF1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BF1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>BH$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BG1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>BG$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BG1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BG1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>BI$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BH1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>BH$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BH1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BH1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>BJ$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BI1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>BI$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BI1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BI1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>BK$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BJ1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>BJ$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BJ1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BJ1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>BL$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BK1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>BK$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BK1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BK1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>BM$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BL1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>BL$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BL1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BL1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>BN$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BM1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>BM$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BM1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BM1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>BO$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BN1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>BN$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BN1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BN1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>BP$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BO1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>BO$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BO1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BO1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>BQ$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BP1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>BP$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BP1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BP1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>BR$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BQ1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>BQ$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BQ1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BQ1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>BS$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BR1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>BR$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BR1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BR1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>BT$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BS1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>BS$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BS1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BS1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>BU$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BT1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>BT$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BT1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BT1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>BV$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BU1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>BU$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BU1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BU1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>BW$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BV1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>BV$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BV1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BV1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>BX$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BW1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>BW$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BW1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BW1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>BY$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BX1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>BX$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BX1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BX1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>BZ$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BY1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>BY$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BY1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BY1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>CA$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BZ1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>BZ$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BZ1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:BZ1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>CB$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:CA1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>CA$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:CA1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:CA1872))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1872, $E1872)=\"n/a\",0,IF(OFFSET($G1869, -$E1872, $E1872)=\"SL\",\nIF(OFFSET($G1862,-$E1872,$E1872)+$E1872>CC$5,IFERROR((OFFSET($G1861,-$E1872,$E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:CB1872)),\nIF(OFFSET($G1863,-$E1872,$E1872)+$E1872>CB$5,IFERROR(((OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:CB1872))*OFFSET($G1868, -$E1872, $E1872)/(OFFSET($G1862,-$E1872,$E1872))),0),OFFSET($G1861,-$E1872,$E1872)-SUM($G1872:CB1872))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1868)","v":"Depreciation of asset adjustments - TAB 2012-13"},null,null,null,{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>J$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:I1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>I$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:I1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:I1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>K$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:J1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>J$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:J1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:J1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>L$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:K1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>K$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:K1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:K1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>M$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:L1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>L$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:L1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:L1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>N$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:M1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>M$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:M1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:M1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>O$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:N1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>N$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:N1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:N1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>P$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:O1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>O$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:O1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:O1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>Q$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:P1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>P$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:P1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:P1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>R$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:Q1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>Q$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:Q1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:Q1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>S$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:R1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>R$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:R1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:R1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>T$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:S1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>S$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:S1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:S1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>U$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:T1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>T$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:T1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:T1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>V$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:U1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>U$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:U1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:U1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>W$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:V1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>V$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:V1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:V1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>X$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:W1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>W$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:W1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:W1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>Y$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:X1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>X$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:X1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:X1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>Z$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:Y1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>Y$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:Y1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:Y1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>AA$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:Z1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>Z$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:Z1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:Z1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>AB$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AA1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>AA$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AA1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AA1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>AC$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AB1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>AB$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AB1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AB1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>AD$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AC1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>AC$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AC1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AC1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>AE$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AD1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>AD$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AD1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AD1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>AF$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AE1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>AE$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AE1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AE1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>AG$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AF1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>AF$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AF1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AF1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>AH$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AG1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>AG$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AG1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AG1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>AI$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AH1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>AH$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AH1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AH1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>AJ$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AI1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>AI$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AI1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AI1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>AK$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AJ1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>AJ$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AJ1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AJ1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>AL$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AK1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>AK$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AK1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AK1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>AM$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AL1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>AL$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AL1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AL1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>AN$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AM1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>AM$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AM1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AM1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>AO$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AN1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>AN$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AN1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AN1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>AP$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AO1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>AO$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AO1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AO1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>AQ$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AP1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>AP$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AP1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AP1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>AR$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AQ1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>AQ$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AQ1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AQ1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>AS$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AR1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>AR$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AR1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AR1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>AT$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AS1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>AS$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AS1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AS1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>AU$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AT1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>AT$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AT1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AT1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>AV$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AU1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>AU$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AU1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AU1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>AW$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AV1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>AV$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AV1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AV1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>AX$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AW1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>AW$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AW1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AW1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>AY$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AX1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>AX$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AX1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AX1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>AZ$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AY1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>AY$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AY1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AY1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>BA$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AZ1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>AZ$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AZ1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:AZ1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>BB$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BA1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>BA$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BA1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BA1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>BC$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BB1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>BB$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BB1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BB1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>BD$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BC1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>BC$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BC1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BC1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>BE$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BD1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>BD$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BD1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BD1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>BF$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BE1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>BE$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BE1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BE1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>BG$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BF1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>BF$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BF1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BF1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>BH$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BG1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>BG$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BG1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BG1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>BI$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BH1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>BH$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BH1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BH1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>BJ$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BI1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>BI$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BI1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BI1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>BK$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BJ1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>BJ$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BJ1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BJ1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>BL$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BK1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>BK$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BK1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BK1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>BM$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BL1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>BL$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BL1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BL1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>BN$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BM1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>BM$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BM1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BM1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>BO$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BN1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>BN$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BN1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BN1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>BP$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BO1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>BO$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BO1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BO1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>BQ$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BP1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>BP$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BP1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BP1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>BR$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BQ1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>BQ$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BQ1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BQ1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>BS$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BR1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>BR$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BR1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BR1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>BT$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BS1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>BS$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BS1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BS1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>BU$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BT1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>BT$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BT1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BT1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>BV$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BU1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>BU$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BU1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BU1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>BW$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BV1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>BV$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BV1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BV1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>BX$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BW1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>BW$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BW1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BW1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>BY$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BX1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>BX$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BX1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BX1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>BZ$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BY1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>BY$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BY1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BY1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>CA$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BZ1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>BZ$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BZ1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:BZ1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>CB$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:CA1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>CA$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:CA1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:CA1883))))","v":0},{"$f":"IF(OFFSET($G1861, -$E1867, $E1868)=\"n/a\", 0, IF(OFFSET($G1864, -$E1867, $E1868)=\"SL\",\nIF(OFFSET($G1861, -$E1867, $E1868)+$E1868>CC$5, IFERROR((OFFSET($G1860, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))), 0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:CB1883)),\nIF(OFFSET($G1862, -$E1867, $E1868)+$E1868>CB$5, IFERROR(((OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:CB1883))*OFFSET($G1863, -$E1867, $E1868)/(OFFSET($G1861, -$E1867, $E1868))),0), OFFSET($G1860, -$E1867, $E1868)-SUM($G1883:CB1883))))","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E1899)=\"\", IF($G1899=0, 0, F1900), INDEX('TAB input'!$G$180:$G$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E1899)=\"\", G1900, INDEX('TAB input'!H$180:H$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E1899)=\"\", H1900, INDEX('TAB input'!I$180:I$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E1899)=\"\", I1900, INDEX('TAB input'!J$180:J$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E1899)=\"\", J1900, INDEX('TAB input'!K$180:K$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E1899)=\"\", K1900, INDEX('TAB input'!L$180:L$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E1899)=\"\", L1900, INDEX('TAB input'!M$180:M$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E1899)=\"\", M1900, INDEX('TAB input'!N$180:N$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E1899)=\"\", N1900, INDEX('TAB input'!O$180:O$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E1899)=\"\", O1900, INDEX('TAB input'!P$180:P$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E1899)=\"\", P1900, INDEX('TAB input'!Q$180:Q$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E1899)=\"\", Q1900, INDEX('TAB input'!R$180:R$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E1899)=\"\", R1900, INDEX('TAB input'!S$180:S$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E1899)=\"\", S1900, INDEX('TAB input'!T$180:T$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E1899)=\"\", T1900, INDEX('TAB input'!U$180:U$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E1899)=\"\", U1900, INDEX('TAB input'!V$180:V$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E1899)=\"\", V1900, INDEX('TAB input'!W$180:W$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E1899)=\"\", W1900, INDEX('TAB input'!X$180:X$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E1899)=\"\", X1900, INDEX('TAB input'!Y$180:Y$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E1899)=\"\", Y1900, INDEX('TAB input'!Z$180:Z$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E1899)=\"\", Z1900, INDEX('TAB input'!AA$180:AA$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E1899)=\"\", AA1900, INDEX('TAB input'!AB$180:AB$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E1899)=\"\", AB1900, INDEX('TAB input'!AC$180:AC$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E1899)=\"\", AC1900, INDEX('TAB input'!AD$180:AD$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E1899)=\"\", AD1900, INDEX('TAB input'!AE$180:AE$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E1899)=\"\", AE1900, INDEX('TAB input'!AF$180:AF$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E1899)=\"\", AF1900, INDEX('TAB input'!AG$180:AG$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E1899)=\"\", AG1900, INDEX('TAB input'!AH$180:AH$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E1899)=\"\", AH1900, INDEX('TAB input'!AI$180:AI$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E1899)=\"\", AI1900, INDEX('TAB input'!AJ$180:AJ$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E1899)=\"\", AJ1900, INDEX('TAB input'!AK$180:AK$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E1899)=\"\", AK1900, INDEX('TAB input'!AL$180:AL$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E1899)=\"\", AL1900, INDEX('TAB input'!AM$180:AM$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E1899)=\"\", AM1900, INDEX('TAB input'!AN$180:AN$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E1899)=\"\", AN1900, INDEX('TAB input'!AO$180:AO$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E1899)=\"\", AO1900, INDEX('TAB input'!AP$180:AP$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E1899)=\"\", AP1900, INDEX('TAB input'!AQ$180:AQ$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E1899)=\"\", AQ1900, INDEX('TAB input'!AR$180:AR$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E1899)=\"\", AR1900, INDEX('TAB input'!AS$180:AS$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E1899)=\"\", AS1900, INDEX('TAB input'!AT$180:AT$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E1899)=\"\", AT1900, INDEX('TAB input'!AU$180:AU$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E1899)=\"\", AU1900, INDEX('TAB input'!AV$180:AV$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E1899)=\"\", AV1900, INDEX('TAB input'!AW$180:AW$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E1899)=\"\", AW1900, INDEX('TAB input'!AX$180:AX$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E1899)=\"\", AX1900, INDEX('TAB input'!AY$180:AY$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E1899)=\"\", AY1900, INDEX('TAB input'!AZ$180:AZ$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E1899)=\"\", AZ1900, INDEX('TAB input'!BA$180:BA$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E1899)=\"\", BA1900, INDEX('TAB input'!BB$180:BB$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E1899)=\"\", BB1900, INDEX('TAB input'!BC$180:BC$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E1899)=\"\", BC1900, INDEX('TAB input'!BD$180:BD$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E1899)=\"\", BD1900, INDEX('TAB input'!BE$180:BE$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E1899)=\"\", BE1900, INDEX('TAB input'!BF$180:BF$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E1899)=\"\", BF1900, INDEX('TAB input'!BG$180:BG$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E1899)=\"\", BG1900, INDEX('TAB input'!BH$180:BH$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E1899)=\"\", BH1900, INDEX('TAB input'!BI$180:BI$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E1899)=\"\", BI1900, INDEX('TAB input'!BJ$180:BJ$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E1899)=\"\", BJ1900, INDEX('TAB input'!BK$180:BK$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E1899)=\"\", BK1900, INDEX('TAB input'!BL$180:BL$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E1899)=\"\", BL1900, INDEX('TAB input'!BM$180:BM$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E1899)=\"\", BM1900, INDEX('TAB input'!BN$180:BN$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E1899)=\"\", BN1900, INDEX('TAB input'!BO$180:BO$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E1899)=\"\", BO1900, INDEX('TAB input'!BP$180:BP$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E1899)=\"\", BP1900, INDEX('TAB input'!BQ$180:BQ$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E1899)=\"\", BQ1900, INDEX('TAB input'!BR$180:BR$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E1899)=\"\", BR1900, INDEX('TAB input'!BS$180:BS$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E1899)=\"\", BS1900, INDEX('TAB input'!BT$180:BT$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E1899)=\"\", BT1900, INDEX('TAB input'!BU$180:BU$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E1899)=\"\", BU1900, INDEX('TAB input'!BV$180:BV$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E1899)=\"\", BV1900, INDEX('TAB input'!BW$180:BW$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E1899)=\"\", BW1900, INDEX('TAB input'!BX$180:BX$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E1899)=\"\", BX1900, INDEX('TAB input'!BY$180:BY$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E1899)=\"\", BY1900, INDEX('TAB input'!BZ$180:BZ$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E1899)=\"\", BZ1900, INDEX('TAB input'!CA$180:CA$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E1899)=\"\", CA1900, INDEX('TAB input'!CB$180:CB$229, $E1899))","v":0},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E1899)=\"\", CB1900, INDEX('TAB input'!CC$180:CC$229, $E1899))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1922)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>T$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:S1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>S$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:S1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:S1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>U$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:T1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>T$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:T1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:T1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>V$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:U1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>U$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:U1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:U1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>W$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:V1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>V$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:V1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:V1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>X$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:W1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>W$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:W1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:W1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>Y$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:X1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>X$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:X1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:X1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>Z$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:Y1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>Y$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:Y1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:Y1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>AA$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:Z1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>Z$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:Z1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:Z1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>AB$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AA1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>AA$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AA1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AA1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>AC$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AB1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>AB$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AB1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AB1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>AD$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AC1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>AC$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AC1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AC1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>AE$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AD1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>AD$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AD1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AD1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>AF$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AE1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>AE$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AE1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AE1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>AG$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AF1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>AF$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AF1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AF1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>AH$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AG1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>AG$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AG1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AG1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>AI$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AH1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>AH$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AH1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AH1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>AJ$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AI1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>AI$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AI1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AI1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>AK$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AJ1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>AJ$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AJ1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AJ1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>AL$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AK1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>AK$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AK1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AK1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>AM$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AL1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>AL$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AL1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AL1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>AN$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AM1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>AM$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AM1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AM1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>AO$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AN1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>AN$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AN1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AN1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>AP$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AO1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>AO$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AO1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AO1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>AQ$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AP1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>AP$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AP1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AP1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>AR$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AQ1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>AQ$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AQ1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AQ1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>AS$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AR1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>AR$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AR1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AR1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>AT$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AS1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>AS$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AS1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AS1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>AU$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AT1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>AT$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AT1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AT1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>AV$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AU1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>AU$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AU1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AU1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>AW$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AV1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>AV$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AV1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AV1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>AX$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AW1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>AW$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AW1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AW1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>AY$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AX1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>AX$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AX1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AX1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>AZ$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AY1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>AY$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AY1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AY1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>BA$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AZ1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>AZ$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AZ1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:AZ1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>BB$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BA1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>BA$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BA1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BA1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>BC$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BB1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>BB$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BB1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BB1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>BD$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BC1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>BC$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BC1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BC1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>BE$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BD1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>BD$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BD1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BD1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>BF$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BE1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>BE$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BE1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BE1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>BG$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BF1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>BF$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BF1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BF1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>BH$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BG1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>BG$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BG1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BG1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>BI$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BH1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>BH$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BH1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BH1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>BJ$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BI1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>BI$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BI1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BI1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>BK$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BJ1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>BJ$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BJ1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BJ1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>BL$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BK1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>BK$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BK1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BK1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>BM$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BL1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>BL$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BL1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BL1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>BN$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BM1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>BM$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BM1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BM1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>BO$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BN1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>BN$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BN1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BN1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>BP$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BO1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>BO$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BO1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BO1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>BQ$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BP1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>BP$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BP1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BP1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>BR$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BQ1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>BQ$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BQ1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BQ1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>BS$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BR1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>BR$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BR1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BR1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>BT$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BS1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>BS$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BS1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BS1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>BU$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BT1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>BT$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BT1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BT1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>BV$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BU1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>BU$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BU1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BU1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>BW$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BV1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>BV$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BV1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BV1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>BX$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BW1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>BW$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BW1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BW1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>BY$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BX1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>BX$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BX1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BX1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>BZ$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BY1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>BY$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BY1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BY1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>CA$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BZ1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>BZ$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BZ1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:BZ1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>CB$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:CA1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>CA$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:CA1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:CA1922))))","v":0},{"$f":"IF(OFFSET($G1912, -$E1922, $E1922)=\"n/a\",0,IF(OFFSET($G1919, -$E1922, $E1922)=\"SL\",\nIF(OFFSET($G1912,-$E1922,$E1922)+$E1922>CC$5,IFERROR((OFFSET($G1911,-$E1922,$E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:CB1922)),\nIF(OFFSET($G1913,-$E1922,$E1922)+$E1922>CB$5,IFERROR(((OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:CB1922))*OFFSET($G1918, -$E1922, $E1922)/(OFFSET($G1912,-$E1922,$E1922))),0),OFFSET($G1911,-$E1922,$E1922)-SUM($G1922:CB1922))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1920)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>R$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:Q1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>Q$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:Q1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:Q1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>S$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:R1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>R$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:R1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:R1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>T$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:S1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>S$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:S1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:S1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>U$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:T1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>T$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:T1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:T1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>V$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:U1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>U$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:U1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:U1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>W$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:V1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>V$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:V1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:V1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>X$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:W1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>W$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:W1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:W1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>Y$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:X1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>X$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:X1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:X1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>Z$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:Y1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>Y$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:Y1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:Y1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>AA$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:Z1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>Z$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:Z1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:Z1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>AB$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AA1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>AA$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AA1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AA1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>AC$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AB1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>AB$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AB1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AB1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>AD$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AC1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>AC$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AC1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AC1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>AE$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AD1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>AD$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AD1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AD1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>AF$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AE1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>AE$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AE1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AE1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>AG$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AF1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>AF$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AF1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AF1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>AH$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AG1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>AG$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AG1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AG1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>AI$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AH1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>AH$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AH1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AH1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>AJ$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AI1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>AI$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AI1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AI1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>AK$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AJ1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>AJ$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AJ1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AJ1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>AL$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AK1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>AK$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AK1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AK1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>AM$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AL1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>AL$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AL1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AL1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>AN$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AM1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>AM$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AM1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AM1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>AO$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AN1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>AN$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AN1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AN1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>AP$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AO1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>AO$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AO1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AO1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>AQ$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AP1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>AP$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AP1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AP1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>AR$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AQ1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>AQ$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AQ1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AQ1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>AS$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AR1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>AR$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AR1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AR1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>AT$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AS1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>AS$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AS1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AS1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>AU$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AT1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>AT$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AT1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AT1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>AV$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AU1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>AU$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AU1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AU1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>AW$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AV1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>AV$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AV1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AV1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>AX$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AW1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>AW$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AW1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AW1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>AY$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AX1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>AX$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AX1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AX1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>AZ$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AY1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>AY$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AY1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AY1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>BA$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AZ1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>AZ$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AZ1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:AZ1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>BB$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BA1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>BA$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BA1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BA1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>BC$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BB1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>BB$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BB1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BB1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>BD$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BC1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>BC$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BC1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BC1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>BE$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BD1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>BD$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BD1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BD1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>BF$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BE1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>BE$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BE1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BE1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>BG$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BF1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>BF$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BF1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BF1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>BH$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BG1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>BG$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BG1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BG1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>BI$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BH1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>BH$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BH1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BH1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>BJ$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BI1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>BI$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BI1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BI1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>BK$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BJ1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>BJ$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BJ1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BJ1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>BL$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BK1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>BK$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BK1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BK1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>BM$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BL1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>BL$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BL1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BL1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>BN$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BM1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>BM$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BM1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BM1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>BO$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BN1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>BN$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BN1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BN1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>BP$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BO1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>BO$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BO1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BO1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>BQ$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BP1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>BP$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BP1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BP1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>BR$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BQ1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>BQ$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BQ1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BQ1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>BS$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BR1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>BR$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BR1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BR1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>BT$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BS1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>BS$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BS1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BS1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>BU$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BT1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>BT$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BT1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BT1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>BV$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BU1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>BU$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BU1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BU1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>BW$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BV1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>BV$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BV1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BV1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>BX$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BW1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>BW$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BW1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BW1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>BY$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BX1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>BX$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BX1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BX1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>BZ$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BY1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>BY$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BY1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BY1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>CA$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BZ1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>BZ$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BZ1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:BZ1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>CB$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:CA1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>CA$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:CA1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:CA1935))))","v":0},{"$f":"IF(OFFSET($G1913, -$E1919, $E1920)=\"n/a\", 0, IF(OFFSET($G1916, -$E1919, $E1920)=\"SL\",\nIF(OFFSET($G1913, -$E1919, $E1920)+$E1920>CC$5, IFERROR((OFFSET($G1912, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))), 0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:CB1935)),\nIF(OFFSET($G1914, -$E1919, $E1920)+$E1920>CB$5, IFERROR(((OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:CB1935))*OFFSET($G1915, -$E1919, $E1920)/(OFFSET($G1913, -$E1919, $E1920))),0), OFFSET($G1912, -$E1919, $E1920)-SUM($G1935:CB1935))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1956)","v":"Depreciation of net capex 2012-13"},null,null,null,{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>J$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:I1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>I$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:I1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:I1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>K$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:J1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>J$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:J1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:J1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>L$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:K1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>K$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:K1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:K1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>M$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:L1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>L$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:L1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:L1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>N$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:M1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>M$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:M1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:M1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>O$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:N1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>N$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:N1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:N1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>P$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:O1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>O$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:O1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:O1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>Q$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:P1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>P$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:P1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:P1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>R$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:Q1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>Q$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:Q1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:Q1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>S$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:R1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>R$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:R1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:R1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>T$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:S1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>S$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:S1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:S1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>U$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:T1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>T$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:T1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:T1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>V$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:U1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>U$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:U1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:U1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>W$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:V1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>V$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:V1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:V1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>X$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:W1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>W$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:W1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:W1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>Y$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:X1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>X$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:X1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:X1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>Z$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:Y1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>Y$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:Y1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:Y1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>AA$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:Z1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>Z$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:Z1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:Z1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>AB$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AA1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>AA$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AA1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AA1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>AC$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AB1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>AB$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AB1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AB1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>AD$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AC1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>AC$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AC1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AC1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>AE$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AD1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>AD$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AD1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AD1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>AF$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AE1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>AE$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AE1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AE1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>AG$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AF1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>AF$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AF1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AF1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>AH$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AG1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>AG$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AG1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AG1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>AI$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AH1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>AH$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AH1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AH1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>AJ$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AI1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>AI$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AI1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AI1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>AK$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AJ1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>AJ$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AJ1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AJ1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>AL$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AK1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>AK$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AK1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AK1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>AM$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AL1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>AL$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AL1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AL1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>AN$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AM1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>AM$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AM1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AM1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>AO$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AN1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>AN$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AN1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AN1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>AP$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AO1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>AO$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AO1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AO1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>AQ$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AP1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>AP$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AP1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AP1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>AR$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AQ1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>AQ$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AQ1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AQ1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>AS$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AR1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>AR$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AR1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AR1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>AT$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AS1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>AS$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AS1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AS1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>AU$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AT1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>AT$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AT1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AT1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>AV$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AU1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>AU$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AU1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AU1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>AW$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AV1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>AV$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AV1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AV1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>AX$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AW1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>AW$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AW1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AW1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>AY$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AX1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>AX$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AX1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AX1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>AZ$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AY1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>AY$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AY1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AY1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>BA$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AZ1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>AZ$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AZ1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:AZ1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>BB$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BA1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>BA$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BA1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BA1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>BC$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BB1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>BB$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BB1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BB1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>BD$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BC1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>BC$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BC1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BC1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>BE$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BD1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>BD$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BD1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BD1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>BF$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BE1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>BE$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BE1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BE1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>BG$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BF1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>BF$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BF1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BF1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>BH$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BG1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>BG$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BG1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BG1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>BI$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BH1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>BH$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BH1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BH1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>BJ$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BI1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>BI$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BI1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BI1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>BK$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BJ1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>BJ$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BJ1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BJ1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>BL$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BK1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>BK$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BK1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BK1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>BM$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BL1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>BL$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BL1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BL1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>BN$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BM1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>BM$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BM1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BM1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>BO$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BN1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>BN$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BN1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BN1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>BP$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BO1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>BO$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BO1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BO1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>BQ$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BP1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>BP$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BP1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BP1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>BR$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BQ1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>BQ$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BQ1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BQ1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>BS$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BR1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>BR$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BR1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BR1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>BT$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BS1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>BS$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BS1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BS1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>BU$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BT1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>BT$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BT1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BT1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>BV$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BU1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>BU$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BU1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BU1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>BW$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BV1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>BV$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BV1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BV1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>BX$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BW1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>BW$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BW1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BW1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>BY$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BX1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>BX$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BX1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BX1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>BZ$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BY1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>BY$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BY1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BY1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>CA$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BZ1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>BZ$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BZ1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:BZ1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>CB$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:CA1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>CA$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:CA1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:CA1956))))","v":0},{"$f":"IF(OFFSET($G1946, -$E1956, $E1956)=\"n/a\",0,IF(OFFSET($G1953, -$E1956, $E1956)=\"SL\",\nIF(OFFSET($G1946,-$E1956,$E1956)+$E1956>CC$5,IFERROR((OFFSET($G1945,-$E1956,$E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:CB1956)),\nIF(OFFSET($G1947,-$E1956,$E1956)+$E1956>CB$5,IFERROR(((OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:CB1956))*OFFSET($G1952, -$E1956, $E1956)/(OFFSET($G1946,-$E1956,$E1956))),0),OFFSET($G1945,-$E1956,$E1956)-SUM($G1956:CB1956))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1955)","v":"Depreciation of asset adjustments - TAB 2011-12"},null,null,{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>I$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:H1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>H$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:H1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:H1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>J$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:I1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>I$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:I1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:I1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>K$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:J1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>J$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:J1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:J1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>L$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:K1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>K$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:K1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:K1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>M$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:L1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>L$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:L1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:L1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>N$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:M1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>M$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:M1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:M1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>O$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:N1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>N$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:N1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:N1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>P$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:O1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>O$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:O1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:O1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>Q$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:P1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>P$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:P1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:P1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>R$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:Q1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>Q$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:Q1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:Q1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>S$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:R1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>R$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:R1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:R1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>T$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:S1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>S$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:S1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:S1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>U$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:T1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>T$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:T1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:T1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>V$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:U1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>U$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:U1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:U1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>W$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:V1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>V$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:V1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:V1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>X$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:W1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>W$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:W1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:W1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>Y$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:X1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>X$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:X1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:X1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>Z$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:Y1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>Y$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:Y1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:Y1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>AA$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:Z1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>Z$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:Z1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:Z1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>AB$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AA1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>AA$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AA1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AA1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>AC$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AB1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>AB$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AB1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AB1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>AD$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AC1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>AC$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AC1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AC1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>AE$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AD1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>AD$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AD1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AD1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>AF$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AE1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>AE$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AE1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AE1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>AG$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AF1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>AF$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AF1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AF1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>AH$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AG1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>AG$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AG1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AG1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>AI$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AH1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>AH$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AH1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AH1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>AJ$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AI1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>AI$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AI1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AI1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>AK$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AJ1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>AJ$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AJ1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AJ1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>AL$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AK1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>AK$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AK1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AK1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>AM$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AL1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>AL$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AL1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AL1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>AN$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AM1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>AM$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AM1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AM1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>AO$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AN1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>AN$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AN1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AN1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>AP$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AO1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>AO$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AO1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AO1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>AQ$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AP1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>AP$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AP1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AP1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>AR$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AQ1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>AQ$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AQ1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AQ1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>AS$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AR1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>AR$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AR1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AR1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>AT$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AS1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>AS$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AS1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AS1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>AU$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AT1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>AT$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AT1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AT1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>AV$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AU1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>AU$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AU1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AU1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>AW$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AV1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>AV$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AV1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AV1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>AX$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AW1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>AW$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AW1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AW1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>AY$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AX1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>AX$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AX1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AX1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>AZ$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AY1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>AY$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AY1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AY1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>BA$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AZ1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>AZ$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AZ1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:AZ1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>BB$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BA1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>BA$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BA1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BA1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>BC$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BB1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>BB$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BB1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BB1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>BD$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BC1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>BC$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BC1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BC1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>BE$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BD1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>BD$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BD1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BD1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>BF$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BE1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>BE$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BE1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BE1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>BG$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BF1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>BF$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BF1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BF1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>BH$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BG1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>BG$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BG1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BG1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>BI$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BH1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>BH$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BH1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BH1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>BJ$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BI1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>BI$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BI1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BI1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>BK$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BJ1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>BJ$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BJ1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BJ1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>BL$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BK1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>BK$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BK1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BK1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>BM$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BL1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>BL$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BL1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BL1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>BN$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BM1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>BM$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BM1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BM1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>BO$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BN1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>BN$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BN1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BN1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>BP$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BO1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>BO$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BO1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BO1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>BQ$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BP1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>BP$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BP1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BP1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>BR$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BQ1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>BQ$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BQ1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BQ1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>BS$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BR1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>BR$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BR1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BR1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>BT$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BS1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>BS$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BS1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BS1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>BU$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BT1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>BT$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BT1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BT1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>BV$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BU1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>BU$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BU1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BU1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>BW$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BV1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>BV$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BV1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BV1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>BX$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BW1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>BW$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BW1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BW1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>BY$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BX1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>BX$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BX1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BX1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>BZ$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BY1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>BY$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BY1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BY1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>CA$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BZ1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>BZ$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BZ1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:BZ1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>CB$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:CA1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>CA$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:CA1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:CA1970))))","v":0},{"$f":"IF(OFFSET($G1948, -$E1954, $E1955)=\"n/a\", 0, IF(OFFSET($G1951, -$E1954, $E1955)=\"SL\",\nIF(OFFSET($G1948, -$E1954, $E1955)+$E1955>CC$5, IFERROR((OFFSET($G1947, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))), 0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:CB1970)),\nIF(OFFSET($G1949, -$E1954, $E1955)+$E1955>CB$5, IFERROR(((OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:CB1970))*OFFSET($G1950, -$E1954, $E1955)/(OFFSET($G1948, -$E1954, $E1955))),0), OFFSET($G1947, -$E1954, $E1955)-SUM($G1970:CB1970))))","v":0}]
[null,null,null,null,{"$f":"E1943+1","v":46},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E1987)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E1987)-INDEX('TAB input'!H$72:H$121, $E1987)-INDEX('TAB input'!H$126:H$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E1987)-INDEX('TAB input'!I$72:I$121, $E1987)-INDEX('TAB input'!I$126:I$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E1987)-INDEX('TAB input'!J$72:J$121, $E1987)-INDEX('TAB input'!J$126:J$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E1987)-INDEX('TAB input'!K$72:K$121, $E1987)-INDEX('TAB input'!K$126:K$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E1987)-INDEX('TAB input'!L$72:L$121, $E1987)-INDEX('TAB input'!L$126:L$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E1987)-INDEX('TAB input'!M$72:M$121, $E1987)-INDEX('TAB input'!M$126:M$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E1987)-INDEX('TAB input'!N$72:N$121, $E1987)-INDEX('TAB input'!N$126:N$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E1987)-INDEX('TAB input'!O$72:O$121, $E1987)-INDEX('TAB input'!O$126:O$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E1987)-INDEX('TAB input'!P$72:P$121, $E1987)-INDEX('TAB input'!P$126:P$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E1987)-INDEX('TAB input'!Q$72:Q$121, $E1987)-INDEX('TAB input'!Q$126:Q$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E1987)-INDEX('TAB input'!R$72:R$121, $E1987)-INDEX('TAB input'!R$126:R$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E1987)-INDEX('TAB input'!S$72:S$121, $E1987)-INDEX('TAB input'!S$126:S$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E1987)-INDEX('TAB input'!T$72:T$121, $E1987)-INDEX('TAB input'!T$126:T$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E1987)-INDEX('TAB input'!U$72:U$121, $E1987)-INDEX('TAB input'!U$126:U$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E1987)-INDEX('TAB input'!V$72:V$121, $E1987)-INDEX('TAB input'!V$126:V$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E1987)-INDEX('TAB input'!W$72:W$121, $E1987)-INDEX('TAB input'!W$126:W$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E1987)-INDEX('TAB input'!X$72:X$121, $E1987)-INDEX('TAB input'!X$126:X$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E1987)-INDEX('TAB input'!Y$72:Y$121, $E1987)-INDEX('TAB input'!Y$126:Y$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E1987)-INDEX('TAB input'!Z$72:Z$121, $E1987)-INDEX('TAB input'!Z$126:Z$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E1987)-INDEX('TAB input'!AA$72:AA$121, $E1987)-INDEX('TAB input'!AA$126:AA$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E1987)-INDEX('TAB input'!AB$72:AB$121, $E1987)-INDEX('TAB input'!AB$126:AB$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E1987)-INDEX('TAB input'!AC$72:AC$121, $E1987)-INDEX('TAB input'!AC$126:AC$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E1987)-INDEX('TAB input'!AD$72:AD$121, $E1987)-INDEX('TAB input'!AD$126:AD$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E1987)-INDEX('TAB input'!AE$72:AE$121, $E1987)-INDEX('TAB input'!AE$126:AE$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E1987)-INDEX('TAB input'!AF$72:AF$121, $E1987)-INDEX('TAB input'!AF$126:AF$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E1987)-INDEX('TAB input'!AG$72:AG$121, $E1987)-INDEX('TAB input'!AG$126:AG$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E1987)-INDEX('TAB input'!AH$72:AH$121, $E1987)-INDEX('TAB input'!AH$126:AH$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E1987)-INDEX('TAB input'!AI$72:AI$121, $E1987)-INDEX('TAB input'!AI$126:AI$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E1987)-INDEX('TAB input'!AJ$72:AJ$121, $E1987)-INDEX('TAB input'!AJ$126:AJ$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E1987)-INDEX('TAB input'!AK$72:AK$121, $E1987)-INDEX('TAB input'!AK$126:AK$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E1987)-INDEX('TAB input'!AL$72:AL$121, $E1987)-INDEX('TAB input'!AL$126:AL$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E1987)-INDEX('TAB input'!AM$72:AM$121, $E1987)-INDEX('TAB input'!AM$126:AM$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E1987)-INDEX('TAB input'!AN$72:AN$121, $E1987)-INDEX('TAB input'!AN$126:AN$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E1987)-INDEX('TAB input'!AO$72:AO$121, $E1987)-INDEX('TAB input'!AO$126:AO$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E1987)-INDEX('TAB input'!AP$72:AP$121, $E1987)-INDEX('TAB input'!AP$126:AP$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E1987)-INDEX('TAB input'!AQ$72:AQ$121, $E1987)-INDEX('TAB input'!AQ$126:AQ$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E1987)-INDEX('TAB input'!AR$72:AR$121, $E1987)-INDEX('TAB input'!AR$126:AR$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E1987)-INDEX('TAB input'!AS$72:AS$121, $E1987)-INDEX('TAB input'!AS$126:AS$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E1987)-INDEX('TAB input'!AT$72:AT$121, $E1987)-INDEX('TAB input'!AT$126:AT$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E1987)-INDEX('TAB input'!AU$72:AU$121, $E1987)-INDEX('TAB input'!AU$126:AU$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E1987)-INDEX('TAB input'!AV$72:AV$121, $E1987)-INDEX('TAB input'!AV$126:AV$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E1987)-INDEX('TAB input'!AW$72:AW$121, $E1987)-INDEX('TAB input'!AW$126:AW$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E1987)-INDEX('TAB input'!AX$72:AX$121, $E1987)-INDEX('TAB input'!AX$126:AX$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E1987)-INDEX('TAB input'!AY$72:AY$121, $E1987)-INDEX('TAB input'!AY$126:AY$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E1987)-INDEX('TAB input'!AZ$72:AZ$121, $E1987)-INDEX('TAB input'!AZ$126:AZ$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E1987)-INDEX('TAB input'!BA$72:BA$121, $E1987)-INDEX('TAB input'!BA$126:BA$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E1987)-INDEX('TAB input'!BB$72:BB$121, $E1987)-INDEX('TAB input'!BB$126:BB$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E1987)-INDEX('TAB input'!BC$72:BC$121, $E1987)-INDEX('TAB input'!BC$126:BC$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E1987)-INDEX('TAB input'!BD$72:BD$121, $E1987)-INDEX('TAB input'!BD$126:BD$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E1987)-INDEX('TAB input'!BE$72:BE$121, $E1987)-INDEX('TAB input'!BE$126:BE$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E1987)-INDEX('TAB input'!BF$72:BF$121, $E1987)-INDEX('TAB input'!BF$126:BF$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E1987)-INDEX('TAB input'!BG$72:BG$121, $E1987)-INDEX('TAB input'!BG$126:BG$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E1987)-INDEX('TAB input'!BH$72:BH$121, $E1987)-INDEX('TAB input'!BH$126:BH$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E1987)-INDEX('TAB input'!BI$72:BI$121, $E1987)-INDEX('TAB input'!BI$126:BI$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E1987)-INDEX('TAB input'!BJ$72:BJ$121, $E1987)-INDEX('TAB input'!BJ$126:BJ$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E1987)-INDEX('TAB input'!BK$72:BK$121, $E1987)-INDEX('TAB input'!BK$126:BK$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E1987)-INDEX('TAB input'!BL$72:BL$121, $E1987)-INDEX('TAB input'!BL$126:BL$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E1987)-INDEX('TAB input'!BM$72:BM$121, $E1987)-INDEX('TAB input'!BM$126:BM$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E1987)-INDEX('TAB input'!BN$72:BN$121, $E1987)-INDEX('TAB input'!BN$126:BN$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E1987)-INDEX('TAB input'!BO$72:BO$121, $E1987)-INDEX('TAB input'!BO$126:BO$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E1987)-INDEX('TAB input'!BP$72:BP$121, $E1987)-INDEX('TAB input'!BP$126:BP$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E1987)-INDEX('TAB input'!BQ$72:BQ$121, $E1987)-INDEX('TAB input'!BQ$126:BQ$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E1987)-INDEX('TAB input'!BR$72:BR$121, $E1987)-INDEX('TAB input'!BR$126:BR$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E1987)-INDEX('TAB input'!BS$72:BS$121, $E1987)-INDEX('TAB input'!BS$126:BS$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E1987)-INDEX('TAB input'!BT$72:BT$121, $E1987)-INDEX('TAB input'!BT$126:BT$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E1987)-INDEX('TAB input'!BU$72:BU$121, $E1987)-INDEX('TAB input'!BU$126:BU$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E1987)-INDEX('TAB input'!BV$72:BV$121, $E1987)-INDEX('TAB input'!BV$126:BV$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E1987)-INDEX('TAB input'!BW$72:BW$121, $E1987)-INDEX('TAB input'!BW$126:BW$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E1987)-INDEX('TAB input'!BX$72:BX$121, $E1987)-INDEX('TAB input'!BX$126:BX$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E1987)-INDEX('TAB input'!BY$72:BY$121, $E1987)-INDEX('TAB input'!BY$126:BY$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E1987)-INDEX('TAB input'!BZ$72:BZ$121, $E1987)-INDEX('TAB input'!BZ$126:BZ$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E1987)-INDEX('TAB input'!CA$72:CA$121, $E1987)-INDEX('TAB input'!CA$126:CA$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E1987)-INDEX('TAB input'!CB$72:CB$121, $E1987)-INDEX('TAB input'!CB$126:CB$175, $E1987)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E1987)-INDEX('TAB input'!CC$72:CC$121, $E1987)-INDEX('TAB input'!CC$126:CC$175, $E1987)","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2006)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>P$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:O2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>O$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:O2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:O2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>Q$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:P2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>P$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:P2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:P2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>R$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:Q2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>Q$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:Q2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:Q2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>S$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:R2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>R$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:R2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:R2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>T$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:S2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>S$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:S2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:S2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>U$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:T2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>T$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:T2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:T2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>V$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:U2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>U$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:U2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:U2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>W$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:V2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>V$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:V2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:V2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>X$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:W2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>W$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:W2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:W2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>Y$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:X2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>X$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:X2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:X2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>Z$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:Y2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>Y$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:Y2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:Y2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>AA$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:Z2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>Z$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:Z2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:Z2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>AB$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AA2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>AA$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AA2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AA2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>AC$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AB2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>AB$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AB2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AB2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>AD$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AC2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>AC$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AC2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AC2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>AE$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AD2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>AD$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AD2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AD2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>AF$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AE2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>AE$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AE2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AE2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>AG$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AF2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>AF$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AF2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AF2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>AH$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AG2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>AG$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AG2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AG2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>AI$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AH2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>AH$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AH2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AH2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>AJ$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AI2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>AI$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AI2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AI2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>AK$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AJ2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>AJ$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AJ2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AJ2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>AL$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AK2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>AK$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AK2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AK2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>AM$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AL2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>AL$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AL2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AL2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>AN$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AM2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>AM$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AM2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AM2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>AO$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AN2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>AN$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AN2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AN2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>AP$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AO2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>AO$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AO2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AO2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>AQ$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AP2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>AP$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AP2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AP2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>AR$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AQ2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>AQ$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AQ2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AQ2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>AS$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AR2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>AR$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AR2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AR2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>AT$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AS2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>AS$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AS2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AS2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>AU$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AT2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>AT$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AT2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AT2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>AV$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AU2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>AU$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AU2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AU2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>AW$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AV2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>AV$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AV2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AV2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>AX$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AW2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>AW$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AW2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AW2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>AY$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AX2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>AX$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AX2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AX2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>AZ$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AY2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>AY$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AY2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AY2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>BA$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AZ2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>AZ$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AZ2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:AZ2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>BB$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BA2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>BA$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BA2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BA2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>BC$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BB2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>BB$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BB2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BB2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>BD$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BC2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>BC$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BC2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BC2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>BE$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BD2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>BD$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BD2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BD2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>BF$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BE2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>BE$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BE2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BE2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>BG$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BF2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>BF$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BF2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BF2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>BH$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BG2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>BG$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BG2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BG2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>BI$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BH2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>BH$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BH2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BH2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>BJ$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BI2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>BI$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BI2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BI2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>BK$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BJ2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>BJ$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BJ2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BJ2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>BL$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BK2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>BK$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BK2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BK2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>BM$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BL2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>BL$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BL2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BL2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>BN$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BM2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>BM$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BM2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BM2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>BO$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BN2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>BN$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BN2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BN2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>BP$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BO2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>BO$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BO2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BO2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>BQ$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BP2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>BP$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BP2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BP2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>BR$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BQ2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>BQ$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BQ2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BQ2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>BS$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BR2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>BR$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BR2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BR2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>BT$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BS2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>BS$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BS2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BS2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>BU$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BT2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>BT$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BT2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BT2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>BV$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BU2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>BU$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BU2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BU2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>BW$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BV2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>BV$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BV2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BV2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>BX$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BW2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>BW$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BW2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BW2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>BY$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BX2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>BX$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BX2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BX2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>BZ$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BY2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>BY$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BY2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BY2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>CA$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BZ2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>BZ$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BZ2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:BZ2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>CB$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:CA2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>CA$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:CA2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:CA2006))))","v":0},{"$f":"IF(OFFSET($G1996, -$E2006, $E2006)=\"n/a\",0,IF(OFFSET($G2003, -$E2006, $E2006)=\"SL\",\nIF(OFFSET($G1996,-$E2006,$E2006)+$E2006>CC$5,IFERROR((OFFSET($G1995,-$E2006,$E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:CB2006)),\nIF(OFFSET($G1997,-$E2006,$E2006)+$E2006>CB$5,IFERROR(((OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:CB2006))*OFFSET($G2002, -$E2006, $E2006)/(OFFSET($G1996,-$E2006,$E2006))),0),OFFSET($G1995,-$E2006,$E2006)-SUM($G2006:CB2006))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2007)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>Q$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:P2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>P$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:P2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:P2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>R$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:Q2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>Q$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:Q2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:Q2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>S$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:R2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>R$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:R2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:R2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>T$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:S2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>S$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:S2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:S2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>U$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:T2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>T$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:T2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:T2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>V$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:U2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>U$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:U2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:U2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>W$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:V2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>V$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:V2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:V2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>X$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:W2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>W$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:W2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:W2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>Y$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:X2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>X$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:X2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:X2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>Z$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:Y2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>Y$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:Y2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:Y2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>AA$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:Z2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>Z$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:Z2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:Z2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>AB$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AA2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>AA$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AA2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AA2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>AC$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AB2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>AB$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AB2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AB2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>AD$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AC2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>AC$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AC2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AC2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>AE$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AD2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>AD$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AD2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AD2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>AF$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AE2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>AE$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AE2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AE2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>AG$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AF2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>AF$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AF2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AF2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>AH$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AG2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>AG$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AG2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AG2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>AI$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AH2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>AH$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AH2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AH2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>AJ$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AI2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>AI$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AI2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AI2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>AK$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AJ2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>AJ$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AJ2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AJ2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>AL$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AK2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>AK$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AK2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AK2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>AM$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AL2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>AL$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AL2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AL2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>AN$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AM2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>AM$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AM2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AM2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>AO$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AN2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>AN$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AN2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AN2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>AP$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AO2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>AO$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AO2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AO2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>AQ$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AP2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>AP$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AP2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AP2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>AR$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AQ2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>AQ$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AQ2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AQ2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>AS$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AR2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>AR$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AR2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AR2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>AT$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AS2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>AS$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AS2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AS2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>AU$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AT2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>AT$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AT2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AT2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>AV$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AU2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>AU$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AU2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AU2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>AW$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AV2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>AV$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AV2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AV2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>AX$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AW2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>AW$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AW2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AW2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>AY$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AX2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>AX$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AX2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AX2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>AZ$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AY2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>AY$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AY2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AY2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>BA$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AZ2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>AZ$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AZ2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:AZ2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>BB$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BA2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>BA$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BA2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BA2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>BC$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BB2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>BB$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BB2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BB2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>BD$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BC2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>BC$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BC2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BC2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>BE$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BD2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>BD$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BD2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BD2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>BF$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BE2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>BE$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BE2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BE2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>BG$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BF2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>BF$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BF2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BF2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>BH$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BG2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>BG$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BG2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BG2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>BI$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BH2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>BH$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BH2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BH2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>BJ$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BI2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>BI$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BI2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BI2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>BK$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BJ2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>BJ$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BJ2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BJ2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>BL$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BK2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>BK$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BK2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BK2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>BM$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BL2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>BL$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BL2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BL2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>BN$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BM2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>BM$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BM2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BM2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>BO$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BN2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>BN$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BN2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BN2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>BP$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BO2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>BO$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BO2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BO2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>BQ$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BP2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>BP$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BP2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BP2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>BR$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BQ2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>BQ$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BQ2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BQ2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>BS$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BR2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>BR$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BR2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BR2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>BT$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BS2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>BS$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BS2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BS2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>BU$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BT2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>BT$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BT2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BT2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>BV$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BU2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>BU$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BU2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BU2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>BW$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BV2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>BV$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BV2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BV2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>BX$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BW2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>BW$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BW2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BW2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>BY$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BX2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>BX$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BX2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BX2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>BZ$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BY2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>BY$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BY2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BY2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>CA$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BZ2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>BZ$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BZ2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:BZ2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>CB$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:CA2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>CA$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:CA2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:CA2022))))","v":0},{"$f":"IF(OFFSET($G2000, -$E2006, $E2007)=\"n/a\", 0, IF(OFFSET($G2003, -$E2006, $E2007)=\"SL\",\nIF(OFFSET($G2000, -$E2006, $E2007)+$E2007>CC$5, IFERROR((OFFSET($G1999, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))), 0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:CB2022)),\nIF(OFFSET($G2001, -$E2006, $E2007)+$E2007>CB$5, IFERROR(((OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:CB2022))*OFFSET($G2002, -$E2006, $E2007)/(OFFSET($G2000, -$E2006, $E2007))),0), OFFSET($G1999, -$E2006, $E2007)-SUM($G2022:CB2022))))","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E2031)","v":0},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E2031)=\"\", G2039, INDEX('TAB input'!H$446:H$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E2031)=\"\", H2039, INDEX('TAB input'!I$446:I$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E2031)=\"\", I2039, INDEX('TAB input'!J$446:J$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E2031)=\"\", J2039, INDEX('TAB input'!K$446:K$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E2031)=\"\", K2039, INDEX('TAB input'!L$446:L$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E2031)=\"\", L2039, INDEX('TAB input'!M$446:M$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E2031)=\"\", M2039, INDEX('TAB input'!N$446:N$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E2031)=\"\", N2039, INDEX('TAB input'!O$446:O$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E2031)=\"\", O2039, INDEX('TAB input'!P$446:P$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E2031)=\"\", P2039, INDEX('TAB input'!Q$446:Q$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E2031)=\"\", Q2039, INDEX('TAB input'!R$446:R$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E2031)=\"\", R2039, INDEX('TAB input'!S$446:S$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E2031)=\"\", S2039, INDEX('TAB input'!T$446:T$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E2031)=\"\", T2039, INDEX('TAB input'!U$446:U$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E2031)=\"\", U2039, INDEX('TAB input'!V$446:V$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E2031)=\"\", V2039, INDEX('TAB input'!W$446:W$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E2031)=\"\", W2039, INDEX('TAB input'!X$446:X$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E2031)=\"\", X2039, INDEX('TAB input'!Y$446:Y$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E2031)=\"\", Y2039, INDEX('TAB input'!Z$446:Z$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E2031)=\"\", Z2039, INDEX('TAB input'!AA$446:AA$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E2031)=\"\", AA2039, INDEX('TAB input'!AB$446:AB$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E2031)=\"\", AB2039, INDEX('TAB input'!AC$446:AC$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E2031)=\"\", AC2039, INDEX('TAB input'!AD$446:AD$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E2031)=\"\", AD2039, INDEX('TAB input'!AE$446:AE$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E2031)=\"\", AE2039, INDEX('TAB input'!AF$446:AF$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E2031)=\"\", AF2039, INDEX('TAB input'!AG$446:AG$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E2031)=\"\", AG2039, INDEX('TAB input'!AH$446:AH$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E2031)=\"\", AH2039, INDEX('TAB input'!AI$446:AI$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E2031)=\"\", AI2039, INDEX('TAB input'!AJ$446:AJ$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E2031)=\"\", AJ2039, INDEX('TAB input'!AK$446:AK$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E2031)=\"\", AK2039, INDEX('TAB input'!AL$446:AL$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E2031)=\"\", AL2039, INDEX('TAB input'!AM$446:AM$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E2031)=\"\", AM2039, INDEX('TAB input'!AN$446:AN$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E2031)=\"\", AN2039, INDEX('TAB input'!AO$446:AO$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E2031)=\"\", AO2039, INDEX('TAB input'!AP$446:AP$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E2031)=\"\", AP2039, INDEX('TAB input'!AQ$446:AQ$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E2031)=\"\", AQ2039, INDEX('TAB input'!AR$446:AR$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E2031)=\"\", AR2039, INDEX('TAB input'!AS$446:AS$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E2031)=\"\", AS2039, INDEX('TAB input'!AT$446:AT$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E2031)=\"\", AT2039, INDEX('TAB input'!AU$446:AU$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E2031)=\"\", AU2039, INDEX('TAB input'!AV$446:AV$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E2031)=\"\", AV2039, INDEX('TAB input'!AW$446:AW$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E2031)=\"\", AW2039, INDEX('TAB input'!AX$446:AX$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E2031)=\"\", AX2039, INDEX('TAB input'!AY$446:AY$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E2031)=\"\", AY2039, INDEX('TAB input'!AZ$446:AZ$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E2031)=\"\", AZ2039, INDEX('TAB input'!BA$446:BA$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E2031)=\"\", BA2039, INDEX('TAB input'!BB$446:BB$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E2031)=\"\", BB2039, INDEX('TAB input'!BC$446:BC$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E2031)=\"\", BC2039, INDEX('TAB input'!BD$446:BD$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E2031)=\"\", BD2039, INDEX('TAB input'!BE$446:BE$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E2031)=\"\", BE2039, INDEX('TAB input'!BF$446:BF$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E2031)=\"\", BF2039, INDEX('TAB input'!BG$446:BG$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E2031)=\"\", BG2039, INDEX('TAB input'!BH$446:BH$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E2031)=\"\", BH2039, INDEX('TAB input'!BI$446:BI$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E2031)=\"\", BI2039, INDEX('TAB input'!BJ$446:BJ$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E2031)=\"\", BJ2039, INDEX('TAB input'!BK$446:BK$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E2031)=\"\", BK2039, INDEX('TAB input'!BL$446:BL$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E2031)=\"\", BL2039, INDEX('TAB input'!BM$446:BM$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E2031)=\"\", BM2039, INDEX('TAB input'!BN$446:BN$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E2031)=\"\", BN2039, INDEX('TAB input'!BO$446:BO$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E2031)=\"\", BO2039, INDEX('TAB input'!BP$446:BP$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E2031)=\"\", BP2039, INDEX('TAB input'!BQ$446:BQ$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E2031)=\"\", BQ2039, INDEX('TAB input'!BR$446:BR$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E2031)=\"\", BR2039, INDEX('TAB input'!BS$446:BS$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E2031)=\"\", BS2039, INDEX('TAB input'!BT$446:BT$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E2031)=\"\", BT2039, INDEX('TAB input'!BU$446:BU$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E2031)=\"\", BU2039, INDEX('TAB input'!BV$446:BV$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E2031)=\"\", BV2039, INDEX('TAB input'!BW$446:BW$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E2031)=\"\", BW2039, INDEX('TAB input'!BX$446:BX$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E2031)=\"\", BX2039, INDEX('TAB input'!BY$446:BY$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E2031)=\"\", BY2039, INDEX('TAB input'!BZ$446:BZ$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E2031)=\"\", BZ2039, INDEX('TAB input'!CA$446:CA$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E2031)=\"\", CA2039, INDEX('TAB input'!CB$446:CB$495, $E2031))","v":0},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E2031)=\"\", CB2039, INDEX('TAB input'!CC$446:CC$495, $E2031))","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E2075","v":"Asset class 48"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E2075, 'TAB input'!$D$18:$D$67, 0))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2090)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>L$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:K2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>K$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:K2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:K2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>M$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:L2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>L$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:L2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:L2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>N$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:M2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>M$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:M2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:M2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>O$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:N2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>N$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:N2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:N2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>P$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:O2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>O$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:O2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:O2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>Q$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:P2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>P$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:P2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:P2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>R$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:Q2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>Q$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:Q2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:Q2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>S$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:R2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>R$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:R2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:R2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>T$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:S2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>S$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:S2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:S2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>U$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:T2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>T$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:T2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:T2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>V$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:U2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>U$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:U2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:U2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>W$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:V2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>V$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:V2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:V2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>X$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:W2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>W$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:W2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:W2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>Y$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:X2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>X$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:X2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:X2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>Z$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:Y2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>Y$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:Y2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:Y2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>AA$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:Z2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>Z$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:Z2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:Z2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>AB$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AA2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AA$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AA2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AA2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>AC$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AB2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AB$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AB2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AB2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>AD$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AC2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AC$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AC2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AC2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>AE$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AD2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AD$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AD2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AD2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>AF$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AE2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AE$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AE2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AE2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>AG$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AF2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AF$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AF2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AF2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>AH$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AG2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AG$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AG2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AG2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>AI$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AH2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AH$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AH2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AH2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>AJ$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AI2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AI$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AI2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AI2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>AK$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AJ2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AJ$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AJ2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AJ2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>AL$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AK2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AK$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AK2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AK2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>AM$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AL2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AL$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AL2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AL2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>AN$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AM2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AM$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AM2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AM2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>AO$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AN2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AN$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AN2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AN2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>AP$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AO2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AO$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AO2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AO2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>AQ$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AP2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AP$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AP2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AP2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>AR$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AQ2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AQ$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AQ2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AQ2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>AS$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AR2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AR$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AR2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AR2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>AT$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AS2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AS$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AS2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AS2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>AU$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AT2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AT$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AT2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AT2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>AV$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AU2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AU$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AU2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AU2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>AW$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AV2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AV$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AV2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AV2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>AX$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AW2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AW$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AW2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AW2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>AY$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AX2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AX$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AX2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AX2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>AZ$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AY2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AY$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AY2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AY2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>BA$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AZ2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AZ$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AZ2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:AZ2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>BB$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BA2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BA$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BA2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BA2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>BC$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BB2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BB$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BB2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BB2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>BD$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BC2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BC$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BC2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BC2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>BE$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BD2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BD$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BD2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BD2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>BF$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BE2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BE$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BE2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BE2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>BG$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BF2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BF$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BF2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BF2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>BH$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BG2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BG$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BG2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BG2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>BI$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BH2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BH$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BH2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BH2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>BJ$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BI2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BI$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BI2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BI2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>BK$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BJ2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BJ$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BJ2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BJ2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>BL$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BK2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BK$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BK2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BK2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>BM$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BL2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BL$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BL2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BL2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>BN$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BM2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BM$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BM2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BM2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>BO$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BN2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BN$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BN2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BN2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>BP$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BO2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BO$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BO2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BO2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>BQ$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BP2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BP$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BP2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BP2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>BR$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BQ2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BQ$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BQ2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BQ2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>BS$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BR2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BR$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BR2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BR2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>BT$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BS2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BS$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BS2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BS2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>BU$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BT2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BT$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BT2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BT2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>BV$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BU2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BU$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BU2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BU2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>BW$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BV2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BV$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BV2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BV2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>BX$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BW2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BW$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BW2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BW2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>BY$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BX2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BX$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BX2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BX2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>BZ$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BY2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BY$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BY2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BY2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>CA$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BZ2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BZ$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BZ2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:BZ2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>CB$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:CA2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>CA$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:CA2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:CA2090))))","v":0},{"$f":"IF(OFFSET($G2080, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2087, -$E2090, $E2090)=\"SL\",\nIF(OFFSET($G2080,-$E2090,$E2090)+$E2090>CC$5,IFERROR((OFFSET($G2079,-$E2090,$E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:CB2090)),\nIF(OFFSET($G2081,-$E2090,$E2090)+$E2090>CB$5,IFERROR(((OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:CB2090))*OFFSET($G2086, -$E2090, $E2090)/(OFFSET($G2080,-$E2090,$E2090))),0),OFFSET($G2079,-$E2090,$E2090)-SUM($G2090:CB2090))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2093)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>O$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:N2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>N$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:N2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:N2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>P$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:O2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>O$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:O2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:O2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>Q$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:P2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>P$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:P2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:P2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>R$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:Q2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>Q$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:Q2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:Q2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>S$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:R2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>R$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:R2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:R2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>T$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:S2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>S$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:S2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:S2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>U$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:T2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>T$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:T2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:T2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>V$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:U2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>U$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:U2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:U2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>W$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:V2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>V$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:V2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:V2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>X$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:W2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>W$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:W2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:W2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>Y$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:X2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>X$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:X2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:X2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>Z$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:Y2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>Y$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:Y2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:Y2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>AA$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:Z2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>Z$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:Z2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:Z2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>AB$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AA2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>AA$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AA2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AA2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>AC$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AB2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>AB$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AB2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AB2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>AD$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AC2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>AC$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AC2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AC2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>AE$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AD2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>AD$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AD2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AD2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>AF$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AE2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>AE$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AE2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AE2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>AG$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AF2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>AF$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AF2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AF2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>AH$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AG2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>AG$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AG2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AG2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>AI$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AH2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>AH$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AH2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AH2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>AJ$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AI2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>AI$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AI2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AI2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>AK$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AJ2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>AJ$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AJ2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AJ2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>AL$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AK2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>AK$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AK2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AK2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>AM$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AL2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>AL$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AL2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AL2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>AN$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AM2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>AM$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AM2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AM2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>AO$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AN2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>AN$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AN2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AN2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>AP$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AO2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>AO$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AO2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AO2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>AQ$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AP2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>AP$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AP2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AP2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>AR$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AQ2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>AQ$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AQ2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AQ2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>AS$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AR2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>AR$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AR2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AR2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>AT$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AS2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>AS$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AS2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AS2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>AU$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AT2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>AT$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AT2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AT2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>AV$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AU2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>AU$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AU2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AU2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>AW$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AV2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>AV$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AV2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AV2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>AX$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AW2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>AW$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AW2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AW2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>AY$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AX2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>AX$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AX2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AX2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>AZ$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AY2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>AY$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AY2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AY2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>BA$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AZ2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>AZ$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AZ2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:AZ2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>BB$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BA2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>BA$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BA2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BA2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>BC$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BB2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>BB$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BB2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BB2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>BD$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BC2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>BC$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BC2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BC2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>BE$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BD2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>BD$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BD2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BD2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>BF$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BE2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>BE$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BE2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BE2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>BG$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BF2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>BF$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BF2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BF2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>BH$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BG2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>BG$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BG2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BG2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>BI$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BH2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>BH$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BH2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BH2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>BJ$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BI2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>BI$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BI2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BI2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>BK$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BJ2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>BJ$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BJ2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BJ2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>BL$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BK2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>BK$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BK2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BK2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>BM$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BL2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>BL$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BL2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BL2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>BN$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BM2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>BM$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BM2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BM2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>BO$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BN2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>BN$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BN2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BN2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>BP$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BO2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>BO$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BO2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BO2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>BQ$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BP2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>BP$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BP2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BP2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>BR$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BQ2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>BQ$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BQ2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BQ2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>BS$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BR2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>BR$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BR2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BR2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>BT$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BS2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>BS$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BS2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BS2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>BU$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BT2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>BT$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BT2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BT2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>BV$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BU2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>BU$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BU2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BU2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>BW$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BV2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>BV$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BV2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BV2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>BX$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BW2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>BW$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BW2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BW2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>BY$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BX2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>BX$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BX2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BX2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>BZ$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BY2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>BY$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BY2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BY2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>CA$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BZ2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>BZ$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BZ2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:BZ2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>CB$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:CA2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>CA$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:CA2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:CA2093))))","v":0},{"$f":"IF(OFFSET($G2083, -$E2093, $E2093)=\"n/a\",0,IF(OFFSET($G2090, -$E2093, $E2093)=\"SL\",\nIF(OFFSET($G2083,-$E2093,$E2093)+$E2093>CC$5,IFERROR((OFFSET($G2082,-$E2093,$E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:CB2093)),\nIF(OFFSET($G2084,-$E2093,$E2093)+$E2093>CB$5,IFERROR(((OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:CB2093))*OFFSET($G2089, -$E2093, $E2093)/(OFFSET($G2083,-$E2093,$E2093))),0),OFFSET($G2082,-$E2093,$E2093)-SUM($G2093:CB2093))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2095)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>Q$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:P2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>P$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:P2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:P2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>R$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:Q2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>Q$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:Q2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:Q2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>S$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:R2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>R$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:R2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:R2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>T$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:S2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>S$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:S2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:S2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>U$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:T2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>T$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:T2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:T2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>V$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:U2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>U$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:U2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:U2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>W$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:V2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>V$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:V2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:V2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>X$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:W2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>W$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:W2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:W2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>Y$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:X2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>X$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:X2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:X2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>Z$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:Y2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>Y$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:Y2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:Y2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>AA$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:Z2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>Z$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:Z2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:Z2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>AB$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AA2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>AA$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AA2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AA2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>AC$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AB2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>AB$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AB2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AB2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>AD$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AC2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>AC$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AC2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AC2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>AE$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AD2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>AD$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AD2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AD2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>AF$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AE2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>AE$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AE2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AE2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>AG$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AF2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>AF$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AF2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AF2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>AH$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AG2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>AG$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AG2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AG2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>AI$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AH2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>AH$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AH2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AH2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>AJ$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AI2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>AI$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AI2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AI2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>AK$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AJ2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>AJ$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AJ2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AJ2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>AL$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AK2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>AK$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AK2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AK2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>AM$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AL2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>AL$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AL2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AL2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>AN$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AM2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>AM$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AM2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AM2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>AO$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AN2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>AN$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AN2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AN2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>AP$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AO2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>AO$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AO2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AO2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>AQ$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AP2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>AP$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AP2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AP2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>AR$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AQ2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>AQ$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AQ2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AQ2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>AS$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AR2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>AR$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AR2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AR2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>AT$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AS2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>AS$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AS2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AS2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>AU$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AT2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>AT$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AT2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AT2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>AV$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AU2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>AU$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AU2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AU2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>AW$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AV2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>AV$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AV2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AV2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>AX$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AW2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>AW$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AW2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AW2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>AY$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AX2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>AX$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AX2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AX2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>AZ$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AY2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>AY$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AY2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AY2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>BA$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AZ2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>AZ$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AZ2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:AZ2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>BB$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BA2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>BA$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BA2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BA2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>BC$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BB2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>BB$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BB2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BB2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>BD$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BC2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>BC$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BC2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BC2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>BE$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BD2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>BD$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BD2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BD2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>BF$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BE2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>BE$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BE2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BE2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>BG$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BF2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>BF$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BF2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BF2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>BH$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BG2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>BG$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BG2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BG2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>BI$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BH2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>BH$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BH2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BH2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>BJ$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BI2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>BI$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BI2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BI2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>BK$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BJ2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>BJ$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BJ2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BJ2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>BL$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BK2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>BK$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BK2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BK2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>BM$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BL2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>BL$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BL2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BL2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>BN$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BM2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>BM$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BM2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BM2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>BO$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BN2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>BN$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BN2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BN2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>BP$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BO2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>BO$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BO2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BO2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>BQ$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BP2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>BP$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BP2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BP2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>BR$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BQ2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>BQ$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BQ2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BQ2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>BS$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BR2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>BR$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BR2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BR2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>BT$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BS2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>BS$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BS2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BS2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>BU$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BT2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>BT$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BT2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BT2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>BV$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BU2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>BU$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BU2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BU2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>BW$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BV2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>BV$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BV2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BV2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>BX$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BW2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>BW$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BW2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BW2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>BY$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BX2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>BX$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BX2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BX2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>BZ$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BY2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>BY$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BY2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BY2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>CA$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BZ2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>BZ$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BZ2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:BZ2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>CB$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:CA2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>CA$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:CA2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:CA2110))))","v":0},{"$f":"IF(OFFSET($G2088, -$E2094, $E2095)=\"n/a\", 0, IF(OFFSET($G2091, -$E2094, $E2095)=\"SL\",\nIF(OFFSET($G2088, -$E2094, $E2095)+$E2095>CC$5, IFERROR((OFFSET($G2087, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))), 0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:CB2110)),\nIF(OFFSET($G2089, -$E2094, $E2095)+$E2095>CB$5, IFERROR(((OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:CB2110))*OFFSET($G2090, -$E2094, $E2095)/(OFFSET($G2088, -$E2094, $E2095))),0), OFFSET($G2087, -$E2094, $E2095)-SUM($G2110:CB2110))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2140)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>R$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:Q2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>Q$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:Q2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:Q2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>S$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:R2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>R$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:R2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:R2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>T$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:S2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>S$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:S2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:S2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>U$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:T2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>T$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:T2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:T2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>V$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:U2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>U$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:U2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:U2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>W$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:V2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>V$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:V2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:V2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>X$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:W2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>W$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:W2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:W2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>Y$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:X2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>X$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:X2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:X2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>Z$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:Y2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>Y$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:Y2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:Y2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>AA$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:Z2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>Z$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:Z2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:Z2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>AB$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AA2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>AA$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AA2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AA2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>AC$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AB2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>AB$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AB2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AB2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>AD$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AC2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>AC$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AC2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AC2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>AE$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AD2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>AD$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AD2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AD2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>AF$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AE2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>AE$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AE2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AE2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>AG$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AF2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>AF$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AF2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AF2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>AH$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AG2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>AG$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AG2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AG2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>AI$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AH2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>AH$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AH2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AH2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>AJ$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AI2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>AI$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AI2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AI2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>AK$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AJ2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>AJ$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AJ2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AJ2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>AL$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AK2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>AK$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AK2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AK2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>AM$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AL2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>AL$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AL2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AL2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>AN$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AM2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>AM$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AM2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AM2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>AO$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AN2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>AN$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AN2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AN2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>AP$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AO2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>AO$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AO2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AO2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>AQ$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AP2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>AP$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AP2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AP2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>AR$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AQ2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>AQ$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AQ2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AQ2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>AS$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AR2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>AR$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AR2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AR2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>AT$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AS2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>AS$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AS2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AS2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>AU$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AT2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>AT$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AT2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AT2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>AV$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AU2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>AU$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AU2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AU2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>AW$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AV2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>AV$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AV2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AV2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>AX$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AW2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>AW$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AW2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AW2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>AY$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AX2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>AX$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AX2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AX2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>AZ$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AY2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>AY$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AY2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AY2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>BA$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AZ2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>AZ$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AZ2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:AZ2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>BB$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BA2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>BA$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BA2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BA2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>BC$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BB2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>BB$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BB2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BB2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>BD$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BC2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>BC$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BC2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BC2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>BE$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BD2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>BD$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BD2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BD2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>BF$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BE2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>BE$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BE2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BE2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>BG$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BF2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>BF$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BF2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BF2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>BH$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BG2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>BG$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BG2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BG2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>BI$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BH2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>BH$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BH2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BH2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>BJ$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BI2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>BI$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BI2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BI2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>BK$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BJ2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>BJ$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BJ2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BJ2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>BL$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BK2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>BK$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BK2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BK2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>BM$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BL2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>BL$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BL2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BL2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>BN$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BM2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>BM$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BM2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BM2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>BO$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BN2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>BN$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BN2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BN2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>BP$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BO2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>BO$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BO2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BO2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>BQ$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BP2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>BP$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BP2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BP2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>BR$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BQ2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>BQ$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BQ2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BQ2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>BS$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BR2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>BR$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BR2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BR2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>BT$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BS2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>BS$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BS2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BS2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>BU$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BT2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>BT$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BT2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BT2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>BV$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BU2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>BU$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BU2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BU2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>BW$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BV2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>BV$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BV2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BV2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>BX$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BW2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>BW$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BW2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BW2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>BY$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BX2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>BX$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BX2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BX2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>BZ$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BY2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>BY$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BY2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BY2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>CA$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BZ2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>BZ$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BZ2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:BZ2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>CB$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:CA2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>CA$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:CA2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:CA2140))))","v":0},{"$f":"IF(OFFSET($G2130, -$E2140, $E2140)=\"n/a\",0,IF(OFFSET($G2137, -$E2140, $E2140)=\"SL\",\nIF(OFFSET($G2130,-$E2140,$E2140)+$E2140>CC$5,IFERROR((OFFSET($G2129,-$E2140,$E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:CB2140)),\nIF(OFFSET($G2131,-$E2140,$E2140)+$E2140>CB$5,IFERROR(((OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:CB2140))*OFFSET($G2136, -$E2140, $E2140)/(OFFSET($G2130,-$E2140,$E2140))),0),OFFSET($G2129,-$E2140,$E2140)-SUM($G2140:CB2140))))","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2142)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>T$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:S2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>S$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:S2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:S2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>U$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:T2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>T$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:T2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:T2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>V$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:U2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>U$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:U2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:U2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>W$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:V2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>V$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:V2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:V2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>X$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:W2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>W$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:W2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:W2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>Y$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:X2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>X$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:X2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:X2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>Z$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:Y2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>Y$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:Y2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:Y2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>AA$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:Z2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>Z$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:Z2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:Z2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>AB$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AA2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>AA$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AA2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AA2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>AC$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AB2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>AB$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AB2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AB2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>AD$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AC2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>AC$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AC2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AC2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>AE$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AD2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>AD$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AD2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AD2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>AF$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AE2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>AE$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AE2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AE2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>AG$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AF2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>AF$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AF2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AF2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>AH$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AG2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>AG$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AG2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AG2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>AI$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AH2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>AH$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AH2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AH2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>AJ$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AI2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>AI$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AI2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AI2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>AK$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AJ2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>AJ$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AJ2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AJ2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>AL$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AK2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>AK$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AK2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AK2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>AM$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AL2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>AL$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AL2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AL2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>AN$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AM2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>AM$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AM2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AM2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>AO$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AN2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>AN$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AN2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AN2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>AP$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AO2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>AO$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AO2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AO2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>AQ$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AP2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>AP$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AP2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AP2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>AR$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AQ2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>AQ$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AQ2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AQ2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>AS$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AR2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>AR$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AR2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AR2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>AT$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AS2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>AS$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AS2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AS2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>AU$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AT2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>AT$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AT2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AT2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>AV$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AU2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>AU$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AU2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AU2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>AW$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AV2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>AV$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AV2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AV2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>AX$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AW2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>AW$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AW2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AW2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>AY$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AX2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>AX$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AX2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AX2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>AZ$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AY2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>AY$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AY2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AY2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>BA$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AZ2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>AZ$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AZ2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:AZ2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>BB$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BA2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>BA$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BA2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BA2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>BC$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BB2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>BB$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BB2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BB2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>BD$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BC2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>BC$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BC2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BC2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>BE$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BD2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>BD$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BD2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BD2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>BF$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BE2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>BE$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BE2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BE2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>BG$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BF2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>BF$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BF2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BF2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>BH$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BG2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>BG$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BG2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BG2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>BI$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BH2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>BH$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BH2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BH2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>BJ$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BI2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>BI$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BI2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BI2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>BK$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BJ2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>BJ$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BJ2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BJ2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>BL$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BK2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>BK$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BK2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BK2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>BM$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BL2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>BL$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BL2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BL2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>BN$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BM2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>BM$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BM2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BM2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>BO$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BN2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>BN$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BN2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BN2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>BP$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BO2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>BO$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BO2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BO2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>BQ$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BP2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>BP$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BP2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BP2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>BR$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BQ2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>BQ$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BQ2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BQ2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>BS$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BR2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>BR$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BR2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BR2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>BT$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BS2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>BS$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BS2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BS2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>BU$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BT2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>BT$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BT2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BT2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>BV$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BU2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>BU$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BU2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BU2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>BW$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BV2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>BV$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BV2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BV2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>BX$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BW2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>BW$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BW2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BW2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>BY$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BX2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>BX$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BX2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BX2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>BZ$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BY2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>BY$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BY2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BY2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>CA$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BZ2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>BZ$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BZ2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:BZ2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>CB$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:CA2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>CA$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:CA2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:CA2157))))","v":0},{"$f":"IF(OFFSET($G2135, -$E2141, $E2142)=\"n/a\", 0, IF(OFFSET($G2138, -$E2141, $E2142)=\"SL\",\nIF(OFFSET($G2135, -$E2141, $E2142)+$E2142>CC$5, IFERROR((OFFSET($G2134, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))), 0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:CB2157)),\nIF(OFFSET($G2136, -$E2141, $E2142)+$E2142>CB$5, IFERROR(((OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:CB2157))*OFFSET($G2137, -$E2141, $E2142)/(OFFSET($G2135, -$E2141, $E2142))),0), OFFSET($G2134, -$E2141, $E2142)-SUM($G2157:CB2157))))","v":0}]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>H$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:G2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>G$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:G2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:G2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>I$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:H2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>H$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:H2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:H2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>J$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:I2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>I$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:I2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:I2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>K$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:J2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>J$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:J2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:J2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>L$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:K2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>K$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:K2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:K2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>M$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:L2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>L$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:L2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:L2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>N$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:M2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>M$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:M2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:M2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>O$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:N2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>N$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:N2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:N2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>P$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:O2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>O$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:O2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:O2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>Q$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:P2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>P$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:P2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:P2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>R$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:Q2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>Q$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:Q2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:Q2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>S$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:R2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>R$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:R2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:R2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>T$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:S2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>S$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:S2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:S2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>U$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:T2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>T$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:T2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:T2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>V$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:U2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>U$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:U2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:U2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>W$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:V2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>V$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:V2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:V2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>X$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:W2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>W$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:W2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:W2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>Y$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:X2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>X$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:X2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:X2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>Z$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:Y2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>Y$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:Y2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:Y2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AA$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:Z2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>Z$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:Z2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:Z2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AB$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AA2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AA$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AA2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AA2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AC$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AB2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AB$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AB2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AB2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AD$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AC2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AC$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AC2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AC2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AE$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AD2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AD$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AD2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AD2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AF$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AE2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AE$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AE2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AE2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AG$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AF2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AF$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AF2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AF2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AH$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AG2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AG$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AG2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AG2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AI$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AH2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AH$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AH2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AH2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AJ$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AI2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AI$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AI2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AI2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AK$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AJ2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AJ$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AJ2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AJ2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AL$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AK2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AK$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AK2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AK2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AM$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AL2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AL$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AL2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AL2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AN$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AM2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AM$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AM2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AM2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AO$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AN2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AN$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AN2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AN2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AP$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AO2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AO$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AO2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AO2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AQ$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AP2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AP$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AP2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AP2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AR$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AQ2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AQ$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AQ2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AQ2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AS$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AR2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AR$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AR2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AR2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AT$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AS2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AS$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AS2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AS2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AU$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AT2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AT$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AT2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AT2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AV$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AU2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AU$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AU2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AU2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AW$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AV2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AV$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AV2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AV2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AX$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AW2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AW$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AW2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AW2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AY$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AX2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AX$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AX2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AX2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AZ$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AY2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AY$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AY2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AY2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BA$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AZ2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>AZ$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AZ2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:AZ2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BB$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BA2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BA$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BA2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BA2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BC$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BB2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BB$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BB2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BB2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BD$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BC2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BC$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BC2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BC2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BE$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BD2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BD$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BD2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BD2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BF$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BE2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BE$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BE2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BE2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BG$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BF2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BF$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BF2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BF2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BH$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BG2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BG$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BG2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BG2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BI$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BH2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BH$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BH2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BH2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BJ$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BI2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BI$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BI2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BI2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BK$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BJ2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BJ$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BJ2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BJ2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BL$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BK2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BK$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BK2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BK2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BM$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BL2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BL$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BL2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BL2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BN$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BM2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BM$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BM2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BM2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BO$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BN2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BN$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BN2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BN2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BP$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BO2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BO$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BO2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BO2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BQ$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BP2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BP$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BP2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BP2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BR$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BQ2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BQ$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BQ2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BQ2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BS$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BR2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BR$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BR2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BR2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BT$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BS2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BS$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BS2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BS2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BU$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BT2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BT$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BT2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BT2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BV$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BU2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BU$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BU2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BU2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BW$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BV2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BV$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BV2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BV2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BX$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BW2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BW$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BW2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BW2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BY$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BX2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BX$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BX2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BX2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BZ$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BY2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BY$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BY2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BY2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>CA$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BZ2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>BZ$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BZ2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:BZ2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>CB$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:CA2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>CA$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:CA2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:CA2174))))","v":0},{"$f":"IF(OFFSET($G2164, -$E2174, $E2174)=\"n/a\",0,IF(OFFSET($G2171, -$E2174, $E2174)=\"SL\",\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>CC$5,IFERROR((OFFSET($G2163,-$E2174,$E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:CB2174)),\nIF(OFFSET($G2164,-$E2174,$E2174)+$E2174>CB$5,IFERROR(((OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:CB2174))*OFFSET($G2170, -$E2174, $E2174)/(OFFSET($G2164,-$E2174,$E2174))),0),OFFSET($G2163,-$E2174,$E2174)-SUM($G2174:CB2174))))","v":0}]
[null,null,null,null,{"$f":"E2174+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2175)","v":"Depreciation of net capex 2011-12"},null,null,{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>I$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:H2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>H$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:H2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:H2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>J$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:I2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>I$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:I2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:I2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>K$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:J2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>J$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:J2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:J2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>L$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:K2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>K$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:K2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:K2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>M$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:L2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>L$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:L2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:L2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>N$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:M2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>M$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:M2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:M2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>O$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:N2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>N$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:N2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:N2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>P$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:O2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>O$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:O2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:O2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>Q$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:P2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>P$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:P2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:P2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>R$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:Q2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>Q$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:Q2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:Q2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>S$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:R2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>R$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:R2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:R2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>T$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:S2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>S$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:S2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:S2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>U$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:T2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>T$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:T2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:T2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>V$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:U2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>U$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:U2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:U2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>W$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:V2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>V$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:V2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:V2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>X$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:W2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>W$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:W2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:W2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>Y$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:X2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>X$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:X2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:X2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>Z$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:Y2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>Y$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:Y2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:Y2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>AA$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:Z2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>Z$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:Z2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:Z2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>AB$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AA2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>AA$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AA2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AA2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>AC$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AB2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>AB$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AB2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AB2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>AD$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AC2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>AC$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AC2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AC2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>AE$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AD2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>AD$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AD2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AD2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>AF$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AE2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>AE$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AE2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AE2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>AG$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AF2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>AF$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AF2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AF2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>AH$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AG2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>AG$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AG2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AG2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>AI$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AH2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>AH$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AH2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AH2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>AJ$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AI2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>AI$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AI2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AI2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>AK$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AJ2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>AJ$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AJ2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AJ2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>AL$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AK2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>AK$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AK2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AK2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>AM$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AL2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>AL$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AL2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AL2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>AN$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AM2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>AM$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AM2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AM2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>AO$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AN2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>AN$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AN2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AN2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>AP$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AO2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>AO$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AO2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AO2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>AQ$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AP2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>AP$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AP2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AP2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>AR$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AQ2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>AQ$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AQ2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AQ2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>AS$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AR2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>AR$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AR2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AR2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>AT$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AS2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>AS$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AS2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AS2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>AU$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AT2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>AT$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AT2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AT2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>AV$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AU2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>AU$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AU2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AU2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>AW$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AV2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>AV$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AV2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AV2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>AX$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AW2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>AW$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AW2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AW2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>AY$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AX2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>AX$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AX2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AX2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>AZ$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AY2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>AY$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AY2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AY2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>BA$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AZ2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>AZ$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AZ2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:AZ2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>BB$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BA2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>BA$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BA2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BA2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>BC$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BB2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>BB$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BB2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BB2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>BD$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BC2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>BC$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BC2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BC2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>BE$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BD2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>BD$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BD2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BD2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>BF$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BE2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>BE$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BE2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BE2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>BG$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BF2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>BF$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BF2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BF2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>BH$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BG2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>BG$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BG2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BG2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>BI$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BH2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>BH$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BH2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BH2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>BJ$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BI2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>BI$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BI2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BI2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>BK$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BJ2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>BJ$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BJ2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BJ2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>BL$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BK2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>BK$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BK2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BK2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>BM$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BL2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>BL$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BL2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BL2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>BN$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BM2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>BM$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BM2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BM2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>BO$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BN2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>BN$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BN2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BN2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>BP$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BO2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>BO$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BO2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BO2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>BQ$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BP2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>BP$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BP2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BP2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>BR$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BQ2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>BQ$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BQ2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BQ2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>BS$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BR2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>BR$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BR2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BR2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>BT$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BS2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>BS$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BS2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BS2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>BU$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BT2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>BT$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BT2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BT2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>BV$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BU2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>BU$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BU2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BU2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>BW$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BV2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>BV$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BV2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BV2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>BX$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BW2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>BW$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BW2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BW2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>BY$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BX2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>BX$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BX2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BX2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>BZ$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BY2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>BY$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BY2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BY2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>CA$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BZ2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>BZ$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BZ2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:BZ2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>CB$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:CA2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>CA$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:CA2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:CA2175))))","v":0},{"$f":"IF(OFFSET($G2165, -$E2175, $E2175)=\"n/a\",0,IF(OFFSET($G2172, -$E2175, $E2175)=\"SL\",\nIF(OFFSET($G2165,-$E2175,$E2175)+$E2175>CC$5,IFERROR((OFFSET($G2164,-$E2175,$E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:CB2175)),\nIF(OFFSET($G2166,-$E2175,$E2175)+$E2175>CB$5,IFERROR(((OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:CB2175))*OFFSET($G2171, -$E2175, $E2175)/(OFFSET($G2165,-$E2175,$E2175))),0),OFFSET($G2164,-$E2175,$E2175)-SUM($G2175:CB2175))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2176)","v":"Depreciation of net capex 2012-13"},null,null,null,{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>J$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:I2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>I$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:I2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:I2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>K$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:J2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>J$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:J2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:J2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>L$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:K2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>K$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:K2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:K2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>M$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:L2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>L$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:L2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:L2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>N$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:M2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>M$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:M2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:M2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>O$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:N2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>N$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:N2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:N2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>P$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:O2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>O$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:O2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:O2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>Q$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:P2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>P$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:P2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:P2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>R$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:Q2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>Q$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:Q2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:Q2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>S$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:R2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>R$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:R2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:R2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>T$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:S2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>S$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:S2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:S2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>U$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:T2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>T$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:T2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:T2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>V$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:U2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>U$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:U2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:U2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>W$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:V2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>V$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:V2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:V2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>X$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:W2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>W$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:W2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:W2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>Y$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:X2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>X$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:X2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:X2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>Z$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:Y2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>Y$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:Y2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:Y2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>AA$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:Z2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>Z$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:Z2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:Z2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>AB$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AA2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>AA$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AA2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AA2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>AC$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AB2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>AB$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AB2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AB2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>AD$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AC2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>AC$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AC2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AC2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>AE$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AD2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>AD$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AD2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AD2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>AF$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AE2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>AE$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AE2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AE2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>AG$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AF2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>AF$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AF2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AF2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>AH$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AG2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>AG$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AG2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AG2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>AI$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AH2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>AH$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AH2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AH2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>AJ$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AI2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>AI$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AI2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AI2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>AK$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AJ2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>AJ$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AJ2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AJ2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>AL$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AK2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>AK$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AK2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AK2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>AM$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AL2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>AL$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AL2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AL2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>AN$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AM2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>AM$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AM2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AM2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>AO$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AN2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>AN$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AN2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AN2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>AP$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AO2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>AO$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AO2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AO2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>AQ$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AP2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>AP$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AP2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AP2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>AR$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AQ2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>AQ$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AQ2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AQ2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>AS$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AR2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>AR$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AR2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AR2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>AT$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AS2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>AS$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AS2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AS2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>AU$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AT2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>AT$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AT2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AT2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>AV$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AU2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>AU$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AU2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AU2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>AW$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AV2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>AV$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AV2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AV2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>AX$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AW2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>AW$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AW2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AW2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>AY$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AX2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>AX$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AX2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AX2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>AZ$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AY2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>AY$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AY2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AY2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>BA$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AZ2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>AZ$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AZ2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:AZ2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>BB$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BA2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>BA$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BA2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BA2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>BC$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BB2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>BB$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BB2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BB2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>BD$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BC2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>BC$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BC2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BC2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>BE$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BD2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>BD$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BD2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BD2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>BF$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BE2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>BE$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BE2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BE2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>BG$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BF2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>BF$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BF2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BF2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>BH$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BG2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>BG$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BG2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BG2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>BI$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BH2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>BH$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BH2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BH2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>BJ$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BI2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>BI$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BI2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BI2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>BK$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BJ2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>BJ$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BJ2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BJ2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>BL$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BK2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>BK$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BK2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BK2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>BM$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BL2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>BL$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BL2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BL2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>BN$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BM2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>BM$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BM2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BM2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>BO$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BN2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>BN$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BN2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BN2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>BP$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BO2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>BO$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BO2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BO2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>BQ$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BP2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>BP$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BP2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BP2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>BR$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BQ2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>BQ$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BQ2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BQ2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>BS$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BR2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>BR$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BR2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BR2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>BT$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BS2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>BS$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BS2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BS2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>BU$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BT2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>BT$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BT2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BT2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>BV$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BU2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>BU$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BU2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BU2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>BW$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BV2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>BV$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BV2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BV2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>BX$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BW2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>BW$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BW2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BW2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>BY$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BX2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>BX$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BX2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BX2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>BZ$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BY2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>BY$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BY2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BY2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>CA$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BZ2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>BZ$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BZ2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:BZ2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>CB$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:CA2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>CA$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:CA2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:CA2176))))","v":0},{"$f":"IF(OFFSET($G2166, -$E2176, $E2176)=\"n/a\",0,IF(OFFSET($G2173, -$E2176, $E2176)=\"SL\",\nIF(OFFSET($G2166,-$E2176,$E2176)+$E2176>CC$5,IFERROR((OFFSET($G2165,-$E2176,$E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:CB2176)),\nIF(OFFSET($G2167,-$E2176,$E2176)+$E2176>CB$5,IFERROR(((OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:CB2176))*OFFSET($G2172, -$E2176, $E2176)/(OFFSET($G2166,-$E2176,$E2176))),0),OFFSET($G2165,-$E2176,$E2176)-SUM($G2176:CB2176))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2177)","v":"Depreciation of net capex 2013-14"},null,null,null,null,{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>K$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:J2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>J$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:J2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:J2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>L$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:K2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>K$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:K2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:K2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>M$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:L2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>L$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:L2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:L2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>N$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:M2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>M$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:M2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:M2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>O$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:N2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>N$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:N2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:N2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>P$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:O2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>O$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:O2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:O2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>Q$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:P2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>P$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:P2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:P2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>R$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:Q2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>Q$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:Q2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:Q2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>S$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:R2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>R$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:R2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:R2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>T$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:S2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>S$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:S2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:S2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>U$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:T2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>T$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:T2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:T2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>V$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:U2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>U$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:U2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:U2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>W$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:V2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>V$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:V2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:V2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>X$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:W2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>W$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:W2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:W2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>Y$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:X2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>X$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:X2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:X2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>Z$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:Y2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>Y$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:Y2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:Y2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>AA$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:Z2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>Z$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:Z2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:Z2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>AB$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AA2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>AA$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AA2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AA2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>AC$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AB2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>AB$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AB2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AB2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>AD$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AC2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>AC$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AC2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AC2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>AE$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AD2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>AD$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AD2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AD2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>AF$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AE2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>AE$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AE2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AE2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>AG$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AF2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>AF$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AF2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AF2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>AH$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AG2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>AG$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AG2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AG2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>AI$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AH2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>AH$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AH2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AH2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>AJ$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AI2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>AI$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AI2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AI2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>AK$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AJ2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>AJ$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AJ2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AJ2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>AL$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AK2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>AK$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AK2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AK2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>AM$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AL2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>AL$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AL2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AL2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>AN$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AM2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>AM$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AM2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AM2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>AO$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AN2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>AN$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AN2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AN2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>AP$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AO2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>AO$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AO2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AO2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>AQ$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AP2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>AP$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AP2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AP2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>AR$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AQ2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>AQ$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AQ2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AQ2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>AS$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AR2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>AR$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AR2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AR2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>AT$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AS2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>AS$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AS2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AS2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>AU$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AT2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>AT$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AT2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AT2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>AV$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AU2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>AU$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AU2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AU2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>AW$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AV2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>AV$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AV2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AV2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>AX$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AW2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>AW$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AW2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AW2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>AY$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AX2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>AX$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AX2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AX2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>AZ$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AY2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>AY$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AY2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AY2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>BA$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AZ2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>AZ$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AZ2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:AZ2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>BB$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BA2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>BA$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BA2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BA2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>BC$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BB2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>BB$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BB2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BB2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>BD$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BC2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>BC$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BC2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BC2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>BE$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BD2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>BD$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BD2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BD2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>BF$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BE2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>BE$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BE2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BE2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>BG$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BF2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>BF$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BF2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BF2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>BH$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BG2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>BG$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BG2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BG2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>BI$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BH2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>BH$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BH2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BH2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>BJ$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BI2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>BI$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BI2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BI2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>BK$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BJ2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>BJ$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BJ2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BJ2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>BL$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BK2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>BK$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BK2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BK2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>BM$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BL2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>BL$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BL2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BL2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>BN$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BM2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>BM$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BM2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BM2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>BO$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BN2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>BN$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BN2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BN2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>BP$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BO2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>BO$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BO2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BO2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>BQ$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BP2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>BP$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BP2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BP2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>BR$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BQ2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>BQ$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BQ2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BQ2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>BS$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BR2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>BR$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BR2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BR2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>BT$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BS2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>BS$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BS2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BS2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>BU$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BT2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>BT$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BT2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BT2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>BV$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BU2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>BU$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BU2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BU2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>BW$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BV2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>BV$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BV2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BV2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>BX$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BW2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>BW$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BW2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BW2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>BY$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BX2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>BX$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BX2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BX2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>BZ$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BY2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>BY$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BY2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BY2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>CA$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BZ2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>BZ$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BZ2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:BZ2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>CB$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:CA2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>CA$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:CA2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:CA2177))))","v":0},{"$f":"IF(OFFSET($G2167, -$E2177, $E2177)=\"n/a\",0,IF(OFFSET($G2174, -$E2177, $E2177)=\"SL\",\nIF(OFFSET($G2167,-$E2177,$E2177)+$E2177>CC$5,IFERROR((OFFSET($G2166,-$E2177,$E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:CB2177)),\nIF(OFFSET($G2168,-$E2177,$E2177)+$E2177>CB$5,IFERROR(((OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:CB2177))*OFFSET($G2173, -$E2177, $E2177)/(OFFSET($G2167,-$E2177,$E2177))),0),OFFSET($G2166,-$E2177,$E2177)-SUM($G2177:CB2177))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2178)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>L$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:K2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>K$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:K2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:K2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>M$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:L2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>L$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:L2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:L2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>N$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:M2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>M$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:M2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:M2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>O$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:N2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>N$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:N2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:N2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>P$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:O2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>O$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:O2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:O2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>Q$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:P2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>P$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:P2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:P2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>R$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:Q2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>Q$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:Q2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:Q2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>S$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:R2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>R$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:R2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:R2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>T$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:S2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>S$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:S2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:S2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>U$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:T2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>T$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:T2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:T2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>V$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:U2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>U$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:U2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:U2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>W$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:V2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>V$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:V2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:V2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>X$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:W2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>W$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:W2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:W2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>Y$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:X2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>X$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:X2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:X2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>Z$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:Y2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>Y$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:Y2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:Y2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>AA$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:Z2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>Z$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:Z2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:Z2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>AB$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AA2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>AA$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AA2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AA2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>AC$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AB2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>AB$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AB2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AB2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>AD$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AC2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>AC$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AC2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AC2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>AE$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AD2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>AD$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AD2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AD2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>AF$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AE2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>AE$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AE2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AE2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>AG$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AF2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>AF$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AF2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AF2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>AH$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AG2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>AG$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AG2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AG2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>AI$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AH2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>AH$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AH2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AH2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>AJ$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AI2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>AI$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AI2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AI2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>AK$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AJ2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>AJ$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AJ2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AJ2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>AL$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AK2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>AK$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AK2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AK2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>AM$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AL2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>AL$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AL2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AL2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>AN$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AM2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>AM$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AM2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AM2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>AO$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AN2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>AN$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AN2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AN2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>AP$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AO2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>AO$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AO2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AO2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>AQ$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AP2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>AP$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AP2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AP2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>AR$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AQ2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>AQ$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AQ2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AQ2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>AS$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AR2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>AR$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AR2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AR2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>AT$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AS2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>AS$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AS2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AS2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>AU$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AT2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>AT$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AT2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AT2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>AV$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AU2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>AU$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AU2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AU2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>AW$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AV2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>AV$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AV2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AV2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>AX$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AW2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>AW$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AW2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AW2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>AY$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AX2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>AX$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AX2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AX2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>AZ$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AY2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>AY$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AY2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AY2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>BA$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AZ2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>AZ$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AZ2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:AZ2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>BB$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BA2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>BA$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BA2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BA2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>BC$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BB2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>BB$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BB2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BB2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>BD$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BC2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>BC$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BC2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BC2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>BE$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BD2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>BD$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BD2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BD2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>BF$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BE2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>BE$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BE2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BE2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>BG$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BF2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>BF$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BF2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BF2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>BH$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BG2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>BG$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BG2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BG2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>BI$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BH2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>BH$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BH2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BH2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>BJ$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BI2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>BI$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BI2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BI2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>BK$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BJ2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>BJ$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BJ2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BJ2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>BL$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BK2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>BK$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BK2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BK2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>BM$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BL2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>BL$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BL2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BL2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>BN$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BM2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>BM$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BM2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BM2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>BO$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BN2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>BN$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BN2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BN2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>BP$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BO2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>BO$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BO2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BO2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>BQ$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BP2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>BP$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BP2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BP2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>BR$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BQ2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>BQ$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BQ2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BQ2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>BS$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BR2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>BR$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BR2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BR2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>BT$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BS2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>BS$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BS2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BS2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>BU$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BT2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>BT$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BT2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BT2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>BV$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BU2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>BU$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BU2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BU2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>BW$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BV2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>BV$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BV2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BV2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>BX$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BW2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>BW$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BW2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BW2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>BY$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BX2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>BX$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BX2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BX2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>BZ$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BY2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>BY$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BY2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BY2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>CA$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BZ2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>BZ$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BZ2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:BZ2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>CB$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:CA2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>CA$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:CA2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:CA2178))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2178, $E2178)=\"n/a\",0,IF(OFFSET($G2175, -$E2178, $E2178)=\"SL\",\nIF(OFFSET($G2168,-$E2178,$E2178)+$E2178>CC$5,IFERROR((OFFSET($G2167,-$E2178,$E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:CB2178)),\nIF(OFFSET($G2169,-$E2178,$E2178)+$E2178>CB$5,IFERROR(((OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:CB2178))*OFFSET($G2174, -$E2178, $E2178)/(OFFSET($G2168,-$E2178,$E2178))),0),OFFSET($G2167,-$E2178,$E2178)-SUM($G2178:CB2178))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2179)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>M$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:L2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>L$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:L2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:L2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>N$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:M2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>M$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:M2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:M2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>O$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:N2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>N$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:N2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:N2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>P$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:O2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>O$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:O2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:O2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>Q$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:P2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>P$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:P2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:P2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>R$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:Q2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>Q$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:Q2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:Q2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>S$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:R2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>R$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:R2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:R2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>T$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:S2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>S$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:S2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:S2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>U$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:T2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>T$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:T2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:T2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>V$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:U2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>U$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:U2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:U2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>W$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:V2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>V$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:V2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:V2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>X$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:W2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>W$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:W2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:W2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>Y$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:X2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>X$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:X2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:X2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>Z$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:Y2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>Y$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:Y2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:Y2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>AA$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:Z2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>Z$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:Z2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:Z2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>AB$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AA2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>AA$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AA2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AA2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>AC$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AB2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>AB$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AB2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AB2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>AD$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AC2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>AC$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AC2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AC2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>AE$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AD2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>AD$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AD2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AD2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>AF$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AE2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>AE$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AE2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AE2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>AG$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AF2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>AF$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AF2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AF2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>AH$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AG2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>AG$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AG2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AG2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>AI$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AH2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>AH$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AH2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AH2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>AJ$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AI2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>AI$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AI2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AI2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>AK$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AJ2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>AJ$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AJ2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AJ2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>AL$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AK2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>AK$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AK2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AK2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>AM$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AL2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>AL$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AL2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AL2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>AN$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AM2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>AM$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AM2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AM2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>AO$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AN2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>AN$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AN2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AN2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>AP$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AO2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>AO$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AO2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AO2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>AQ$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AP2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>AP$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AP2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AP2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>AR$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AQ2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>AQ$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AQ2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AQ2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>AS$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AR2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>AR$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AR2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AR2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>AT$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AS2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>AS$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AS2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AS2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>AU$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AT2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>AT$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AT2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AT2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>AV$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AU2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>AU$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AU2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AU2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>AW$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AV2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>AV$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AV2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AV2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>AX$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AW2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>AW$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AW2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AW2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>AY$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AX2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>AX$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AX2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AX2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>AZ$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AY2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>AY$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AY2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AY2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>BA$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AZ2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>AZ$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AZ2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:AZ2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>BB$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BA2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>BA$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BA2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BA2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>BC$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BB2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>BB$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BB2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BB2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>BD$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BC2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>BC$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BC2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BC2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>BE$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BD2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>BD$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BD2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BD2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>BF$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BE2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>BE$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BE2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BE2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>BG$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BF2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>BF$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BF2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BF2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>BH$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BG2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>BG$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BG2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BG2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>BI$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BH2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>BH$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BH2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BH2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>BJ$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BI2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>BI$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BI2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BI2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>BK$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BJ2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>BJ$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BJ2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BJ2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>BL$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BK2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>BK$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BK2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BK2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>BM$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BL2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>BL$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BL2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BL2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>BN$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BM2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>BM$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BM2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BM2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>BO$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BN2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>BN$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BN2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BN2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>BP$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BO2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>BO$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BO2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BO2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>BQ$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BP2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>BP$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BP2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BP2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>BR$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BQ2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>BQ$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BQ2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BQ2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>BS$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BR2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>BR$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BR2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BR2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>BT$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BS2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>BS$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BS2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BS2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>BU$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BT2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>BT$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BT2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BT2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>BV$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BU2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>BU$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BU2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BU2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>BW$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BV2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>BV$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BV2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BV2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>BX$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BW2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>BW$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BW2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BW2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>BY$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BX2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>BX$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BX2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BX2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>BZ$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BY2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>BY$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BY2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BY2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>CA$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BZ2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>BZ$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BZ2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:BZ2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>CB$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:CA2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>CA$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:CA2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:CA2179))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2179, $E2179)=\"n/a\",0,IF(OFFSET($G2176, -$E2179, $E2179)=\"SL\",\nIF(OFFSET($G2169,-$E2179,$E2179)+$E2179>CC$5,IFERROR((OFFSET($G2168,-$E2179,$E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:CB2179)),\nIF(OFFSET($G2170,-$E2179,$E2179)+$E2179>CB$5,IFERROR(((OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:CB2179))*OFFSET($G2175, -$E2179, $E2179)/(OFFSET($G2169,-$E2179,$E2179))),0),OFFSET($G2168,-$E2179,$E2179)-SUM($G2179:CB2179))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2180)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>N$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:M2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>M$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:M2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:M2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>O$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:N2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>N$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:N2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:N2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>P$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:O2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>O$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:O2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:O2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>Q$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:P2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>P$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:P2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:P2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>R$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:Q2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>Q$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:Q2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:Q2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>S$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:R2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>R$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:R2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:R2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>T$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:S2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>S$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:S2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:S2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>U$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:T2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>T$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:T2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:T2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>V$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:U2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>U$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:U2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:U2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>W$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:V2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>V$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:V2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:V2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>X$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:W2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>W$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:W2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:W2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>Y$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:X2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>X$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:X2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:X2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>Z$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:Y2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>Y$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:Y2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:Y2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>AA$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:Z2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>Z$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:Z2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:Z2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>AB$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AA2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>AA$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AA2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AA2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>AC$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AB2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>AB$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AB2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AB2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>AD$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AC2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>AC$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AC2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AC2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>AE$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AD2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>AD$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AD2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AD2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>AF$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AE2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>AE$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AE2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AE2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>AG$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AF2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>AF$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AF2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AF2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>AH$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AG2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>AG$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AG2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AG2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>AI$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AH2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>AH$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AH2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AH2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>AJ$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AI2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>AI$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AI2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AI2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>AK$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AJ2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>AJ$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AJ2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AJ2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>AL$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AK2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>AK$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AK2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AK2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>AM$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AL2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>AL$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AL2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AL2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>AN$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AM2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>AM$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AM2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AM2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>AO$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AN2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>AN$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AN2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AN2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>AP$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AO2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>AO$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AO2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AO2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>AQ$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AP2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>AP$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AP2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AP2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>AR$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AQ2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>AQ$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AQ2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AQ2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>AS$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AR2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>AR$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AR2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AR2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>AT$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AS2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>AS$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AS2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AS2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>AU$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AT2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>AT$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AT2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AT2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>AV$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AU2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>AU$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AU2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AU2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>AW$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AV2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>AV$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AV2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AV2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>AX$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AW2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>AW$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AW2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AW2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>AY$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AX2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>AX$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AX2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AX2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>AZ$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AY2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>AY$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AY2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AY2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>BA$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AZ2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>AZ$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AZ2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:AZ2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>BB$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BA2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>BA$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BA2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BA2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>BC$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BB2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>BB$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BB2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BB2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>BD$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BC2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>BC$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BC2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BC2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>BE$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BD2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>BD$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BD2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BD2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>BF$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BE2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>BE$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BE2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BE2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>BG$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BF2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>BF$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BF2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BF2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>BH$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BG2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>BG$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BG2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BG2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>BI$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BH2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>BH$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BH2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BH2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>BJ$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BI2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>BI$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BI2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BI2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>BK$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BJ2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>BJ$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BJ2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BJ2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>BL$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BK2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>BK$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BK2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BK2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>BM$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BL2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>BL$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BL2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BL2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>BN$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BM2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>BM$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BM2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BM2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>BO$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BN2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>BN$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BN2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BN2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>BP$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BO2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>BO$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BO2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BO2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>BQ$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BP2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>BP$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BP2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BP2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>BR$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BQ2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>BQ$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BQ2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BQ2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>BS$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BR2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>BR$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BR2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BR2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>BT$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BS2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>BS$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BS2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BS2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>BU$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BT2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>BT$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BT2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BT2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>BV$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BU2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>BU$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BU2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BU2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>BW$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BV2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>BV$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BV2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BV2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>BX$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BW2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>BW$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BW2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BW2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>BY$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BX2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>BX$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BX2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BX2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>BZ$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BY2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>BY$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BY2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BY2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>CA$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BZ2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>BZ$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BZ2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:BZ2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>CB$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:CA2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>CA$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:CA2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:CA2180))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2180, $E2180)=\"n/a\",0,IF(OFFSET($G2177, -$E2180, $E2180)=\"SL\",\nIF(OFFSET($G2170,-$E2180,$E2180)+$E2180>CC$5,IFERROR((OFFSET($G2169,-$E2180,$E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:CB2180)),\nIF(OFFSET($G2171,-$E2180,$E2180)+$E2180>CB$5,IFERROR(((OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:CB2180))*OFFSET($G2176, -$E2180, $E2180)/(OFFSET($G2170,-$E2180,$E2180))),0),OFFSET($G2169,-$E2180,$E2180)-SUM($G2180:CB2180))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2181)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>O$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:N2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>N$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:N2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:N2181))))","v":4.1240560011234925E-2},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>P$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:O2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>O$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:O2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:O2181))))","v":4.1240560011234925E-2},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>Q$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:P2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>P$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:P2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:P2181))))","v":4.1240560011234925E-2},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>R$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:Q2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>Q$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:Q2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:Q2181))))","v":4.1240560011234925E-2},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>S$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:R2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>R$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:R2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:R2181))))","v":4.1240560011234911E-2},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>T$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:S2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>S$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:S2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:S2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>U$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:T2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>T$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:T2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:T2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>V$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:U2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>U$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:U2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:U2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>W$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:V2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>V$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:V2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:V2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>X$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:W2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>W$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:W2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:W2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>Y$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:X2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>X$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:X2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:X2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>Z$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:Y2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>Y$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:Y2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:Y2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>AA$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:Z2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>Z$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:Z2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:Z2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>AB$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AA2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>AA$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AA2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AA2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>AC$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AB2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>AB$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AB2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AB2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>AD$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AC2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>AC$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AC2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AC2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>AE$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AD2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>AD$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AD2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AD2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>AF$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AE2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>AE$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AE2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AE2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>AG$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AF2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>AF$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AF2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AF2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>AH$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AG2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>AG$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AG2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AG2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>AI$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AH2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>AH$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AH2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AH2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>AJ$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AI2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>AI$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AI2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AI2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>AK$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AJ2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>AJ$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AJ2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AJ2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>AL$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AK2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>AK$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AK2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AK2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>AM$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AL2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>AL$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AL2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AL2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>AN$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AM2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>AM$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AM2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AM2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>AO$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AN2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>AN$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AN2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AN2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>AP$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AO2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>AO$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AO2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AO2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>AQ$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AP2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>AP$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AP2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AP2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>AR$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AQ2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>AQ$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AQ2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AQ2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>AS$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AR2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>AR$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AR2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AR2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>AT$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AS2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>AS$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AS2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AS2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>AU$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AT2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>AT$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AT2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AT2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>AV$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AU2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>AU$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AU2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AU2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>AW$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AV2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>AV$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AV2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AV2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>AX$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AW2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>AW$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AW2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AW2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>AY$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AX2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>AX$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AX2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AX2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>AZ$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AY2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>AY$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AY2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AY2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>BA$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AZ2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>AZ$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AZ2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:AZ2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>BB$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BA2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>BA$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BA2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BA2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>BC$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BB2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>BB$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BB2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BB2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>BD$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BC2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>BC$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BC2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BC2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>BE$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BD2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>BD$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BD2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BD2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>BF$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BE2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>BE$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BE2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BE2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>BG$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BF2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>BF$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BF2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BF2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>BH$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BG2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>BG$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BG2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BG2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>BI$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BH2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>BH$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BH2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BH2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>BJ$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BI2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>BI$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BI2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BI2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>BK$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BJ2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>BJ$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BJ2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BJ2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>BL$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BK2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>BK$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BK2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BK2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>BM$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BL2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>BL$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BL2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BL2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>BN$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BM2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>BM$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BM2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BM2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>BO$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BN2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>BN$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BN2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BN2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>BP$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BO2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>BO$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BO2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BO2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>BQ$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BP2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>BP$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BP2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BP2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>BR$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BQ2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>BQ$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BQ2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BQ2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>BS$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BR2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>BR$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BR2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BR2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>BT$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BS2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>BS$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BS2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BS2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>BU$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BT2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>BT$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BT2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BT2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>BV$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BU2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>BU$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BU2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BU2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>BW$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BV2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>BV$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BV2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BV2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>BX$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BW2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>BW$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BW2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BW2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>BY$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BX2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>BX$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BX2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BX2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>BZ$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BY2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>BY$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BY2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BY2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>CA$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BZ2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>BZ$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BZ2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:BZ2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>CB$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:CA2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>CA$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:CA2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:CA2181))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2181, $E2181)=\"n/a\",0,IF(OFFSET($G2178, -$E2181, $E2181)=\"SL\",\nIF(OFFSET($G2171,-$E2181,$E2181)+$E2181>CC$5,IFERROR((OFFSET($G2170,-$E2181,$E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:CB2181)),\nIF(OFFSET($G2172,-$E2181,$E2181)+$E2181>CB$5,IFERROR(((OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:CB2181))*OFFSET($G2177, -$E2181, $E2181)/(OFFSET($G2171,-$E2181,$E2181))),0),OFFSET($G2170,-$E2181,$E2181)-SUM($G2181:CB2181))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2182)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>P$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:O2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>O$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:O2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:O2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>Q$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:P2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>P$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:P2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:P2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>R$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:Q2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>Q$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:Q2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:Q2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>S$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:R2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>R$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:R2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:R2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>T$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:S2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>S$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:S2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:S2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>U$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:T2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>T$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:T2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:T2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>V$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:U2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>U$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:U2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:U2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>W$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:V2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>V$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:V2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:V2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>X$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:W2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>W$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:W2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:W2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>Y$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:X2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>X$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:X2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:X2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>Z$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:Y2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>Y$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:Y2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:Y2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>AA$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:Z2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>Z$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:Z2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:Z2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>AB$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AA2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>AA$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AA2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AA2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>AC$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AB2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>AB$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AB2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AB2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>AD$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AC2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>AC$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AC2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AC2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>AE$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AD2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>AD$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AD2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AD2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>AF$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AE2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>AE$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AE2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AE2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>AG$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AF2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>AF$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AF2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AF2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>AH$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AG2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>AG$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AG2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AG2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>AI$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AH2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>AH$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AH2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AH2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>AJ$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AI2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>AI$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AI2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AI2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>AK$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AJ2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>AJ$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AJ2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AJ2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>AL$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AK2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>AK$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AK2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AK2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>AM$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AL2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>AL$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AL2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AL2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>AN$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AM2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>AM$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AM2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AM2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>AO$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AN2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>AN$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AN2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AN2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>AP$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AO2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>AO$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AO2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AO2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>AQ$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AP2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>AP$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AP2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AP2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>AR$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AQ2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>AQ$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AQ2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AQ2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>AS$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AR2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>AR$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AR2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AR2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>AT$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AS2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>AS$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AS2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AS2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>AU$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AT2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>AT$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AT2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AT2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>AV$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AU2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>AU$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AU2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AU2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>AW$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AV2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>AV$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AV2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AV2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>AX$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AW2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>AW$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AW2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AW2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>AY$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AX2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>AX$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AX2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AX2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>AZ$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AY2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>AY$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AY2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AY2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>BA$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AZ2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>AZ$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AZ2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:AZ2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>BB$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BA2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>BA$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BA2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BA2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>BC$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BB2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>BB$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BB2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BB2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>BD$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BC2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>BC$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BC2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BC2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>BE$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BD2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>BD$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BD2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BD2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>BF$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BE2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>BE$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BE2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BE2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>BG$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BF2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>BF$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BF2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BF2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>BH$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BG2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>BG$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BG2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BG2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>BI$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BH2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>BH$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BH2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BH2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>BJ$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BI2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>BI$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BI2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BI2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>BK$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BJ2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>BJ$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BJ2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BJ2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>BL$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BK2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>BK$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BK2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BK2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>BM$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BL2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>BL$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BL2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BL2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>BN$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BM2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>BM$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BM2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BM2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>BO$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BN2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>BN$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BN2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BN2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>BP$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BO2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>BO$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BO2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BO2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>BQ$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BP2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>BP$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BP2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BP2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>BR$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BQ2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>BQ$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BQ2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BQ2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>BS$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BR2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>BR$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BR2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BR2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>BT$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BS2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>BS$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BS2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BS2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>BU$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BT2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>BT$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BT2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BT2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>BV$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BU2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>BU$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BU2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BU2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>BW$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BV2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>BV$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BV2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BV2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>BX$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BW2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>BW$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BW2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BW2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>BY$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BX2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>BX$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BX2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BX2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>BZ$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BY2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>BY$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BY2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BY2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>CA$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BZ2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>BZ$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BZ2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:BZ2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>CB$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:CA2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>CA$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:CA2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:CA2182))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2182, $E2182)=\"n/a\",0,IF(OFFSET($G2179, -$E2182, $E2182)=\"SL\",\nIF(OFFSET($G2172,-$E2182,$E2182)+$E2182>CC$5,IFERROR((OFFSET($G2171,-$E2182,$E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:CB2182)),\nIF(OFFSET($G2173,-$E2182,$E2182)+$E2182>CB$5,IFERROR(((OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:CB2182))*OFFSET($G2178, -$E2182, $E2182)/(OFFSET($G2172,-$E2182,$E2182))),0),OFFSET($G2171,-$E2182,$E2182)-SUM($G2182:CB2182))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2183)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>Q$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:P2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>P$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:P2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:P2183))))","v":0.23693374460271541},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>R$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:Q2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>Q$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:Q2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:Q2183))))","v":0.23693374460271541},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>S$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:R2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>R$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:R2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:R2183))))","v":0.23693374460271541},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>T$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:S2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>S$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:S2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:S2183))))","v":0.23693374460271541},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>U$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:T2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>T$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:T2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:T2183))))","v":0.23693374460271543},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>V$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:U2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>U$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:U2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:U2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>W$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:V2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>V$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:V2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:V2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>X$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:W2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>W$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:W2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:W2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>Y$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:X2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>X$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:X2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:X2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>Z$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:Y2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>Y$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:Y2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:Y2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>AA$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:Z2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>Z$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:Z2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:Z2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>AB$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AA2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>AA$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AA2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AA2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>AC$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AB2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>AB$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AB2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AB2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>AD$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AC2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>AC$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AC2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AC2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>AE$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AD2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>AD$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AD2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AD2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>AF$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AE2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>AE$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AE2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AE2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>AG$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AF2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>AF$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AF2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AF2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>AH$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AG2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>AG$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AG2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AG2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>AI$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AH2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>AH$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AH2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AH2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>AJ$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AI2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>AI$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AI2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AI2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>AK$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AJ2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>AJ$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AJ2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AJ2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>AL$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AK2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>AK$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AK2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AK2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>AM$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AL2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>AL$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AL2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AL2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>AN$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AM2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>AM$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AM2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AM2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>AO$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AN2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>AN$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AN2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AN2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>AP$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AO2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>AO$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AO2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AO2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>AQ$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AP2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>AP$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AP2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AP2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>AR$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AQ2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>AQ$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AQ2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AQ2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>AS$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AR2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>AR$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AR2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AR2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>AT$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AS2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>AS$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AS2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AS2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>AU$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AT2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>AT$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AT2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AT2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>AV$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AU2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>AU$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AU2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AU2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>AW$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AV2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>AV$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AV2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AV2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>AX$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AW2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>AW$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AW2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AW2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>AY$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AX2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>AX$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AX2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AX2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>AZ$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AY2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>AY$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AY2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AY2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>BA$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AZ2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>AZ$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AZ2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:AZ2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>BB$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BA2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>BA$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BA2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BA2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>BC$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BB2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>BB$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BB2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BB2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>BD$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BC2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>BC$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BC2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BC2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>BE$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BD2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>BD$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BD2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BD2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>BF$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BE2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>BE$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BE2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BE2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>BG$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BF2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>BF$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BF2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BF2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>BH$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BG2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>BG$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BG2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BG2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>BI$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BH2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>BH$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BH2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BH2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>BJ$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BI2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>BI$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BI2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BI2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>BK$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BJ2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>BJ$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BJ2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BJ2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>BL$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BK2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>BK$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BK2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BK2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>BM$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BL2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>BL$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BL2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BL2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>BN$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BM2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>BM$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BM2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BM2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>BO$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BN2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>BN$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BN2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BN2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>BP$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BO2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>BO$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BO2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BO2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>BQ$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BP2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>BP$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BP2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BP2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>BR$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BQ2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>BQ$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BQ2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BQ2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>BS$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BR2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>BR$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BR2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BR2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>BT$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BS2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>BS$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BS2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BS2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>BU$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BT2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>BT$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BT2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BT2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>BV$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BU2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>BU$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BU2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BU2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>BW$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BV2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>BV$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BV2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BV2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>BX$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BW2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>BW$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BW2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BW2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>BY$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BX2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>BX$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BX2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BX2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>BZ$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BY2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>BY$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BY2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BY2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>CA$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BZ2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>BZ$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BZ2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:BZ2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>CB$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:CA2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>CA$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:CA2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:CA2183))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2183, $E2183)=\"n/a\",0,IF(OFFSET($G2180, -$E2183, $E2183)=\"SL\",\nIF(OFFSET($G2173,-$E2183,$E2183)+$E2183>CC$5,IFERROR((OFFSET($G2172,-$E2183,$E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:CB2183)),\nIF(OFFSET($G2174,-$E2183,$E2183)+$E2183>CB$5,IFERROR(((OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:CB2183))*OFFSET($G2179, -$E2183, $E2183)/(OFFSET($G2173,-$E2183,$E2183))),0),OFFSET($G2172,-$E2183,$E2183)-SUM($G2183:CB2183))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2184)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>R$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:Q2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>Q$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:Q2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:Q2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>S$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:R2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>R$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:R2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:R2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>T$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:S2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>S$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:S2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:S2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>U$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:T2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>T$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:T2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:T2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>V$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:U2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>U$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:U2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:U2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>W$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:V2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>V$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:V2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:V2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>X$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:W2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>W$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:W2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:W2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>Y$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:X2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>X$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:X2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:X2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>Z$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:Y2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>Y$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:Y2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:Y2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>AA$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:Z2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>Z$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:Z2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:Z2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>AB$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AA2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>AA$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AA2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AA2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>AC$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AB2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>AB$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AB2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AB2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>AD$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AC2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>AC$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AC2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AC2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>AE$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AD2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>AD$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AD2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AD2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>AF$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AE2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>AE$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AE2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AE2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>AG$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AF2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>AF$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AF2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AF2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>AH$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AG2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>AG$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AG2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AG2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>AI$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AH2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>AH$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AH2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AH2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>AJ$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AI2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>AI$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AI2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AI2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>AK$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AJ2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>AJ$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AJ2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AJ2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>AL$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AK2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>AK$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AK2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AK2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>AM$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AL2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>AL$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AL2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AL2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>AN$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AM2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>AM$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AM2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AM2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>AO$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AN2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>AN$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AN2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AN2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>AP$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AO2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>AO$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AO2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AO2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>AQ$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AP2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>AP$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AP2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AP2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>AR$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AQ2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>AQ$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AQ2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AQ2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>AS$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AR2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>AR$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AR2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AR2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>AT$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AS2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>AS$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AS2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AS2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>AU$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AT2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>AT$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AT2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AT2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>AV$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AU2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>AU$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AU2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AU2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>AW$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AV2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>AV$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AV2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AV2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>AX$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AW2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>AW$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AW2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AW2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>AY$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AX2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>AX$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AX2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AX2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>AZ$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AY2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>AY$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AY2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AY2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>BA$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AZ2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>AZ$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AZ2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:AZ2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>BB$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BA2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>BA$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BA2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BA2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>BC$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BB2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>BB$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BB2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BB2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>BD$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BC2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>BC$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BC2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BC2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>BE$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BD2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>BD$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BD2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BD2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>BF$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BE2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>BE$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BE2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BE2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>BG$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BF2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>BF$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BF2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BF2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>BH$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BG2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>BG$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BG2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BG2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>BI$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BH2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>BH$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BH2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BH2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>BJ$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BI2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>BI$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BI2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BI2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>BK$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BJ2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>BJ$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BJ2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BJ2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>BL$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BK2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>BK$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BK2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BK2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>BM$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BL2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>BL$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BL2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BL2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>BN$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BM2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>BM$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BM2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BM2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>BO$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BN2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>BN$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BN2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BN2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>BP$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BO2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>BO$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BO2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BO2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>BQ$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BP2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>BP$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BP2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BP2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>BR$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BQ2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>BQ$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BQ2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BQ2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>BS$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BR2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>BR$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BR2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BR2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>BT$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BS2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>BS$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BS2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BS2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>BU$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BT2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>BT$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BT2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BT2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>BV$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BU2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>BU$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BU2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BU2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>BW$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BV2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>BV$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BV2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BV2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>BX$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BW2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>BW$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BW2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BW2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>BY$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BX2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>BX$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BX2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BX2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>BZ$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BY2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>BY$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BY2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BY2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>CA$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BZ2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>BZ$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BZ2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:BZ2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>CB$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:CA2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>CA$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:CA2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:CA2184))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2184, $E2184)=\"n/a\",0,IF(OFFSET($G2181, -$E2184, $E2184)=\"SL\",\nIF(OFFSET($G2174,-$E2184,$E2184)+$E2184>CC$5,IFERROR((OFFSET($G2173,-$E2184,$E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:CB2184)),\nIF(OFFSET($G2175,-$E2184,$E2184)+$E2184>CB$5,IFERROR(((OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:CB2184))*OFFSET($G2180, -$E2184, $E2184)/(OFFSET($G2174,-$E2184,$E2184))),0),OFFSET($G2173,-$E2184,$E2184)-SUM($G2184:CB2184))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2185)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>S$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:R2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>R$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:R2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:R2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>T$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:S2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>S$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:S2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:S2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>U$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:T2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>T$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:T2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:T2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>V$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:U2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>U$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:U2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:U2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>W$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:V2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>V$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:V2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:V2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>X$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:W2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>W$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:W2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:W2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>Y$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:X2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>X$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:X2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:X2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>Z$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:Y2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>Y$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:Y2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:Y2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>AA$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:Z2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>Z$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:Z2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:Z2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>AB$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AA2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>AA$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AA2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AA2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>AC$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AB2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>AB$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AB2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AB2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>AD$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AC2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>AC$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AC2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AC2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>AE$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AD2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>AD$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AD2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AD2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>AF$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AE2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>AE$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AE2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AE2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>AG$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AF2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>AF$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AF2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AF2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>AH$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AG2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>AG$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AG2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AG2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>AI$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AH2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>AH$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AH2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AH2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>AJ$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AI2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>AI$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AI2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AI2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>AK$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AJ2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>AJ$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AJ2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AJ2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>AL$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AK2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>AK$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AK2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AK2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>AM$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AL2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>AL$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AL2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AL2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>AN$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AM2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>AM$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AM2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AM2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>AO$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AN2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>AN$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AN2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AN2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>AP$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AO2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>AO$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AO2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AO2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>AQ$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AP2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>AP$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AP2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AP2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>AR$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AQ2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>AQ$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AQ2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AQ2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>AS$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AR2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>AR$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AR2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AR2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>AT$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AS2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>AS$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AS2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AS2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>AU$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AT2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>AT$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AT2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AT2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>AV$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AU2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>AU$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AU2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AU2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>AW$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AV2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>AV$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AV2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AV2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>AX$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AW2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>AW$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AW2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AW2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>AY$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AX2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>AX$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AX2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AX2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>AZ$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AY2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>AY$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AY2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AY2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>BA$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AZ2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>AZ$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AZ2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:AZ2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>BB$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BA2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>BA$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BA2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BA2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>BC$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BB2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>BB$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BB2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BB2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>BD$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BC2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>BC$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BC2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BC2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>BE$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BD2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>BD$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BD2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BD2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>BF$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BE2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>BE$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BE2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BE2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>BG$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BF2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>BF$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BF2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BF2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>BH$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BG2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>BG$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BG2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BG2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>BI$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BH2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>BH$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BH2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BH2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>BJ$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BI2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>BI$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BI2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BI2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>BK$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BJ2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>BJ$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BJ2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BJ2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>BL$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BK2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>BK$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BK2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BK2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>BM$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BL2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>BL$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BL2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BL2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>BN$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BM2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>BM$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BM2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BM2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>BO$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BN2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>BN$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BN2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BN2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>BP$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BO2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>BO$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BO2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BO2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>BQ$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BP2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>BP$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BP2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BP2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>BR$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BQ2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>BQ$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BQ2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BQ2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>BS$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BR2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>BR$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BR2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BR2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>BT$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BS2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>BS$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BS2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BS2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>BU$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BT2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>BT$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BT2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BT2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>BV$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BU2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>BU$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BU2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BU2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>BW$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BV2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>BV$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BV2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BV2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>BX$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BW2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>BW$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BW2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BW2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>BY$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BX2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>BX$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BX2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BX2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>BZ$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BY2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>BY$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BY2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BY2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>CA$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BZ2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>BZ$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BZ2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:BZ2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>CB$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:CA2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>CA$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:CA2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:CA2185))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2185, $E2185)=\"n/a\",0,IF(OFFSET($G2182, -$E2185, $E2185)=\"SL\",\nIF(OFFSET($G2175,-$E2185,$E2185)+$E2185>CC$5,IFERROR((OFFSET($G2174,-$E2185,$E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:CB2185)),\nIF(OFFSET($G2176,-$E2185,$E2185)+$E2185>CB$5,IFERROR(((OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:CB2185))*OFFSET($G2181, -$E2185, $E2185)/(OFFSET($G2175,-$E2185,$E2185))),0),OFFSET($G2174,-$E2185,$E2185)-SUM($G2185:CB2185))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2186)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>T$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:S2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>S$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:S2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:S2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>U$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:T2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>T$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:T2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:T2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>V$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:U2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>U$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:U2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:U2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>W$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:V2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>V$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:V2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:V2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>X$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:W2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>W$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:W2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:W2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>Y$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:X2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>X$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:X2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:X2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>Z$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:Y2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>Y$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:Y2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:Y2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>AA$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:Z2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>Z$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:Z2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:Z2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>AB$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AA2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AA$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AA2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AA2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>AC$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AB2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AB$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AB2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AB2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>AD$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AC2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AC$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AC2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AC2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>AE$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AD2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AD$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AD2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AD2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>AF$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AE2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AE$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AE2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AE2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>AG$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AF2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AF$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AF2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AF2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>AH$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AG2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AG$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AG2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AG2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>AI$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AH2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AH$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AH2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AH2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>AJ$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AI2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AI$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AI2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AI2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>AK$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AJ2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AJ$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AJ2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AJ2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>AL$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AK2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AK$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AK2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AK2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>AM$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AL2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AL$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AL2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AL2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>AN$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AM2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AM$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AM2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AM2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>AO$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AN2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AN$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AN2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AN2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>AP$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AO2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AO$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AO2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AO2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>AQ$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AP2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AP$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AP2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AP2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>AR$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AQ2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AQ$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AQ2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AQ2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>AS$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AR2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AR$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AR2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AR2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>AT$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AS2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AS$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AS2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AS2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>AU$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AT2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AT$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AT2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AT2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>AV$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AU2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AU$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AU2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AU2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>AW$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AV2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AV$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AV2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AV2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>AX$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AW2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AW$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AW2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AW2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>AY$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AX2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AX$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AX2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AX2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>AZ$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AY2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AY$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AY2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AY2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>BA$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AZ2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>AZ$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AZ2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:AZ2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>BB$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BA2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BA$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BA2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BA2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>BC$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BB2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BB$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BB2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BB2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>BD$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BC2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BC$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BC2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BC2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>BE$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BD2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BD$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BD2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BD2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>BF$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BE2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BE$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BE2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BE2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>BG$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BF2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BF$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BF2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BF2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>BH$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BG2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BG$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BG2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BG2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>BI$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BH2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BH$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BH2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BH2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>BJ$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BI2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BI$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BI2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BI2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>BK$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BJ2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BJ$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BJ2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BJ2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>BL$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BK2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BK$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BK2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BK2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>BM$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BL2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BL$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BL2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BL2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>BN$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BM2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BM$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BM2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BM2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>BO$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BN2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BN$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BN2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BN2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>BP$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BO2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BO$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BO2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BO2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>BQ$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BP2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BP$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BP2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BP2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>BR$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BQ2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BQ$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BQ2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BQ2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>BS$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BR2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BR$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BR2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BR2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>BT$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BS2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BS$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BS2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BS2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>BU$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BT2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BT$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BT2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BT2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>BV$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BU2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BU$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BU2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BU2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>BW$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BV2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BV$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BV2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BV2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>BX$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BW2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BW$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BW2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BW2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>BY$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BX2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BX$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BX2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BX2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>BZ$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BY2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BY$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BY2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BY2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>CA$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BZ2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>BZ$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BZ2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:BZ2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>CB$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:CA2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>CA$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:CA2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:CA2186))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2186, $E2186)=\"n/a\",0,IF(OFFSET($G2183, -$E2186, $E2186)=\"SL\",\nIF(OFFSET($G2176,-$E2186,$E2186)+$E2186>CC$5,IFERROR((OFFSET($G2175,-$E2186,$E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:CB2186)),\nIF(OFFSET($G2177,-$E2186,$E2186)+$E2186>CB$5,IFERROR(((OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:CB2186))*OFFSET($G2182, -$E2186, $E2186)/(OFFSET($G2176,-$E2186,$E2186))),0),OFFSET($G2175,-$E2186,$E2186)-SUM($G2186:CB2186))))","v":0}]
[null,null,null,null,13,{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E2187)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>U$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:T2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>T$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:T2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:T2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>V$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:U2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>U$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:U2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:U2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>W$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:V2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>V$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:V2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:V2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>X$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:W2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>W$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:W2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:W2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>Y$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:X2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>X$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:X2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:X2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>Z$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:Y2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>Y$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:Y2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:Y2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AA$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:Z2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>Z$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:Z2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:Z2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AB$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AA2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AA$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AA2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AA2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AC$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AB2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AB$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AB2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AB2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AD$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AC2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AC$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AC2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AC2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AE$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AD2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AD$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AD2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AD2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AF$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AE2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AE$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AE2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AE2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AG$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AF2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AF$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AF2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AF2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AH$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AG2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AG$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AG2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AG2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AI$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AH2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AH$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AH2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AH2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AJ$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AI2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AI$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AI2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AI2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AK$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AJ2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AJ$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AJ2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AJ2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AL$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AK2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AK$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AK2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AK2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AM$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AL2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AL$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AL2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AL2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AN$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AM2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AM$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AM2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AM2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AO$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AN2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AN$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AN2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AN2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AP$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AO2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AO$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AO2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AO2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AQ$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AP2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AP$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AP2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AP2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AR$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AQ2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AQ$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AQ2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AQ2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AS$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AR2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AR$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AR2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AR2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AT$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AS2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AS$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AS2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AS2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AU$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AT2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AT$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AT2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AT2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AV$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AU2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AU$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AU2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AU2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AW$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AV2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AV$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AV2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AV2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AX$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AW2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AW$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AW2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AW2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AY$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AX2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AX$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AX2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AX2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>AZ$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AY2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AY$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AY2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AY2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BA$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AZ2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>AZ$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AZ2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:AZ2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BB$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BA2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BA$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BA2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BA2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BC$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BB2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BB$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BB2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BB2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BD$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BC2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BC$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BC2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BC2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BE$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BD2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BD$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BD2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BD2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BF$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BE2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BE$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BE2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BE2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BG$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BF2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BF$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BF2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BF2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BH$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BG2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BG$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BG2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BG2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BI$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BH2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BH$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BH2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BH2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BJ$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BI2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BI$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BI2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BI2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BK$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BJ2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BJ$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BJ2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BJ2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BL$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BK2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BK$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BK2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BK2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BM$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BL2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BL$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BL2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BL2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BN$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BM2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BM$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BM2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BM2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BO$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BN2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BN$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BN2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BN2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BP$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BO2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BO$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BO2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BO2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BQ$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BP2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BP$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BP2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BP2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BR$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BQ2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BQ$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BQ2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BQ2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BS$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BR2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BR$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BR2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BR2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BT$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BS2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BS$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BS2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BS2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BU$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BT2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BT$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BT2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BT2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BV$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BU2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BU$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BU2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BU2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BW$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BV2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BV$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BV2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BV2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BX$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BW2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BW$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BW2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BW2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BY$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BX2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BX$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BX2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BX2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>BZ$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BY2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BY$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BY2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BY2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>CA$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BZ2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>BZ$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BZ2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:BZ2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>CB$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:CA2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>CA$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:CA2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:CA2187))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2187, $E2187)=\"n/a\",0,IF(OFFSET($G2184, -$E2187, $E2187)=\"SL\",\nIF(OFFSET($G2177,-$E2187,$E2187)+$E2187>CC$5,IFERROR((OFFSET($G2176,-$E2187,$E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:CB2187)),\nIF(OFFSET($G2178,-$E2187,$E2187)+$E2187>CB$5,IFERROR(((OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:CB2187))*OFFSET($G2183, -$E2187, $E2187)/(OFFSET($G2177,-$E2187,$E2187))),0),OFFSET($G2176,-$E2187,$E2187)-SUM($G2187:CB2187))))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2175)","v":"Depreciation of asset adjustments - TAB 2011-12"},null,null,{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>I$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:H2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>H$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:H2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:H2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>J$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:I2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>I$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:I2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:I2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>K$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:J2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>J$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:J2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:J2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>L$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:K2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>K$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:K2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:K2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>M$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:L2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>L$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:L2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:L2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>N$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:M2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>M$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:M2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:M2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>O$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:N2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>N$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:N2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:N2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>P$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:O2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>O$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:O2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:O2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>Q$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:P2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>P$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:P2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:P2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>R$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:Q2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>Q$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:Q2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:Q2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>S$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:R2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>R$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:R2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:R2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>T$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:S2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>S$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:S2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:S2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>U$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:T2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>T$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:T2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:T2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>V$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:U2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>U$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:U2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:U2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>W$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:V2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>V$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:V2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:V2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>X$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:W2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>W$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:W2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:W2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>Y$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:X2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>X$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:X2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:X2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>Z$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:Y2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>Y$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:Y2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:Y2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>AA$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:Z2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>Z$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:Z2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:Z2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>AB$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AA2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>AA$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AA2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AA2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>AC$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AB2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>AB$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AB2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AB2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>AD$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AC2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>AC$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AC2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AC2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>AE$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AD2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>AD$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AD2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AD2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>AF$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AE2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>AE$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AE2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AE2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>AG$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AF2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>AF$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AF2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AF2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>AH$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AG2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>AG$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AG2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AG2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>AI$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AH2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>AH$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AH2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AH2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>AJ$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AI2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>AI$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AI2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AI2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>AK$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AJ2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>AJ$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AJ2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AJ2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>AL$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AK2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>AK$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AK2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AK2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>AM$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AL2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>AL$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AL2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AL2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>AN$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AM2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>AM$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AM2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AM2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>AO$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AN2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>AN$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AN2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AN2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>AP$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AO2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>AO$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AO2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AO2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>AQ$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AP2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>AP$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AP2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AP2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>AR$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AQ2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>AQ$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AQ2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AQ2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>AS$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AR2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>AR$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AR2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AR2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>AT$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AS2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>AS$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AS2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AS2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>AU$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AT2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>AT$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AT2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AT2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>AV$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AU2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>AU$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AU2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AU2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>AW$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AV2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>AV$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AV2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AV2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>AX$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AW2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>AW$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AW2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AW2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>AY$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AX2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>AX$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AX2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AX2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>AZ$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AY2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>AY$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AY2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AY2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>BA$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AZ2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>AZ$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AZ2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:AZ2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>BB$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BA2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>BA$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BA2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BA2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>BC$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BB2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>BB$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BB2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BB2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>BD$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BC2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>BC$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BC2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BC2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>BE$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BD2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>BD$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BD2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BD2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>BF$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BE2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>BE$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BE2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BE2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>BG$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BF2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>BF$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BF2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BF2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>BH$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BG2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>BG$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BG2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BG2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>BI$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BH2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>BH$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BH2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BH2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>BJ$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BI2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>BI$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BI2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BI2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>BK$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BJ2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>BJ$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BJ2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BJ2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>BL$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BK2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>BK$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BK2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BK2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>BM$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BL2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>BL$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BL2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BL2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>BN$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BM2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>BM$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BM2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BM2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>BO$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BN2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>BN$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BN2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BN2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>BP$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BO2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>BO$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BO2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BO2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>BQ$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BP2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>BP$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BP2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BP2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>BR$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BQ2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>BQ$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BQ2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BQ2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>BS$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BR2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>BR$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BR2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BR2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>BT$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BS2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>BS$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BS2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BS2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>BU$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BT2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>BT$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BT2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BT2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>BV$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BU2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>BU$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BU2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BU2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>BW$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BV2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>BV$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BV2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BV2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>BX$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BW2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>BW$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BW2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BW2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>BY$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BX2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>BX$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BX2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BX2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>BZ$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BY2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>BY$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BY2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BY2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>CA$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BZ2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>BZ$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BZ2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:BZ2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>CB$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:CA2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>CA$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:CA2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:CA2190))))","v":0},{"$f":"IF(OFFSET($G2168, -$E2174, $E2175)=\"n/a\", 0, IF(OFFSET($G2171, -$E2174, $E2175)=\"SL\",\nIF(OFFSET($G2168, -$E2174, $E2175)+$E2175>CC$5, IFERROR((OFFSET($G2167, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))), 0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:CB2190)),\nIF(OFFSET($G2169, -$E2174, $E2175)+$E2175>CB$5, IFERROR(((OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:CB2190))*OFFSET($G2170, -$E2174, $E2175)/(OFFSET($G2168, -$E2174, $E2175))),0), OFFSET($G2167, -$E2174, $E2175)-SUM($G2190:CB2190))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2176)","v":"Depreciation of asset adjustments - TAB 2012-13"},null,null,null,{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>J$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:I2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>I$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:I2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:I2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>K$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:J2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>J$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:J2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:J2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>L$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:K2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>K$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:K2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:K2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>M$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:L2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>L$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:L2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:L2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>N$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:M2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>M$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:M2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:M2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>O$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:N2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>N$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:N2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:N2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>P$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:O2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>O$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:O2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:O2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>Q$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:P2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>P$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:P2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:P2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>R$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:Q2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>Q$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:Q2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:Q2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>S$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:R2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>R$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:R2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:R2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>T$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:S2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>S$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:S2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:S2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>U$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:T2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>T$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:T2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:T2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>V$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:U2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>U$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:U2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:U2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>W$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:V2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>V$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:V2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:V2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>X$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:W2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>W$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:W2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:W2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>Y$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:X2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>X$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:X2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:X2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>Z$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:Y2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>Y$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:Y2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:Y2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>AA$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:Z2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>Z$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:Z2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:Z2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>AB$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AA2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>AA$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AA2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AA2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>AC$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AB2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>AB$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AB2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AB2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>AD$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AC2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>AC$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AC2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AC2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>AE$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AD2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>AD$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AD2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AD2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>AF$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AE2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>AE$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AE2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AE2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>AG$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AF2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>AF$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AF2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AF2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>AH$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AG2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>AG$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AG2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AG2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>AI$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AH2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>AH$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AH2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AH2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>AJ$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AI2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>AI$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AI2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AI2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>AK$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AJ2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>AJ$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AJ2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AJ2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>AL$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AK2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>AK$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AK2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AK2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>AM$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AL2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>AL$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AL2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AL2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>AN$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AM2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>AM$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AM2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AM2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>AO$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AN2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>AN$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AN2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AN2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>AP$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AO2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>AO$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AO2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AO2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>AQ$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AP2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>AP$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AP2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AP2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>AR$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AQ2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>AQ$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AQ2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AQ2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>AS$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AR2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>AR$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AR2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AR2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>AT$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AS2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>AS$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AS2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AS2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>AU$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AT2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>AT$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AT2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AT2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>AV$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AU2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>AU$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AU2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AU2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>AW$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AV2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>AV$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AV2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AV2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>AX$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AW2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>AW$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AW2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AW2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>AY$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AX2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>AX$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AX2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AX2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>AZ$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AY2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>AY$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AY2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AY2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>BA$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AZ2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>AZ$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AZ2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:AZ2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>BB$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BA2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>BA$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BA2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BA2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>BC$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BB2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>BB$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BB2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BB2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>BD$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BC2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>BC$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BC2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BC2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>BE$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BD2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>BD$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BD2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BD2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>BF$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BE2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>BE$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BE2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BE2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>BG$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BF2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>BF$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BF2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BF2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>BH$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BG2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>BG$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BG2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BG2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>BI$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BH2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>BH$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BH2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BH2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>BJ$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BI2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>BI$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BI2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BI2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>BK$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BJ2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>BJ$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BJ2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BJ2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>BL$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BK2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>BK$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BK2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BK2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>BM$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BL2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>BL$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BL2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BL2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>BN$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BM2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>BM$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BM2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BM2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>BO$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BN2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>BN$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BN2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BN2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>BP$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BO2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>BO$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BO2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BO2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>BQ$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BP2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>BP$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BP2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BP2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>BR$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BQ2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>BQ$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BQ2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BQ2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>BS$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BR2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>BR$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BR2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BR2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>BT$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BS2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>BS$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BS2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BS2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>BU$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BT2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>BT$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BT2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BT2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>BV$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BU2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>BU$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BU2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BU2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>BW$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BV2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>BV$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BV2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BV2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>BX$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BW2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>BW$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BW2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BW2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>BY$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BX2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>BX$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BX2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BX2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>BZ$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BY2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>BY$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BY2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BY2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>CA$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BZ2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>BZ$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BZ2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:BZ2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>CB$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:CA2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>CA$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:CA2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:CA2191))))","v":0},{"$f":"IF(OFFSET($G2169, -$E2175, $E2176)=\"n/a\", 0, IF(OFFSET($G2172, -$E2175, $E2176)=\"SL\",\nIF(OFFSET($G2169, -$E2175, $E2176)+$E2176>CC$5, IFERROR((OFFSET($G2168, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))), 0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:CB2191)),\nIF(OFFSET($G2170, -$E2175, $E2176)+$E2176>CB$5, IFERROR(((OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:CB2191))*OFFSET($G2171, -$E2175, $E2176)/(OFFSET($G2169, -$E2175, $E2176))),0), OFFSET($G2168, -$E2175, $E2176)-SUM($G2191:CB2191))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2177)","v":"Depreciation of asset adjustments - TAB 2013-14"},null,null,null,null,{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>K$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:J2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>J$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:J2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:J2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>L$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:K2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>K$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:K2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:K2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>M$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:L2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>L$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:L2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:L2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>N$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:M2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>M$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:M2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:M2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>O$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:N2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>N$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:N2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:N2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>P$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:O2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>O$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:O2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:O2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>Q$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:P2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>P$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:P2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:P2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>R$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:Q2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>Q$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:Q2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:Q2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>S$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:R2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>R$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:R2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:R2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>T$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:S2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>S$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:S2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:S2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>U$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:T2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>T$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:T2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:T2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>V$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:U2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>U$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:U2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:U2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>W$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:V2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>V$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:V2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:V2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>X$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:W2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>W$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:W2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:W2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>Y$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:X2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>X$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:X2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:X2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>Z$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:Y2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>Y$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:Y2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:Y2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>AA$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:Z2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>Z$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:Z2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:Z2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>AB$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AA2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>AA$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AA2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AA2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>AC$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AB2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>AB$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AB2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AB2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>AD$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AC2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>AC$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AC2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AC2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>AE$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AD2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>AD$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AD2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AD2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>AF$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AE2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>AE$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AE2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AE2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>AG$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AF2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>AF$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AF2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AF2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>AH$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AG2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>AG$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AG2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AG2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>AI$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AH2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>AH$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AH2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AH2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>AJ$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AI2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>AI$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AI2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AI2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>AK$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AJ2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>AJ$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AJ2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AJ2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>AL$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AK2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>AK$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AK2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AK2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>AM$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AL2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>AL$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AL2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AL2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>AN$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AM2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>AM$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AM2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AM2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>AO$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AN2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>AN$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AN2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AN2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>AP$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AO2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>AO$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AO2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AO2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>AQ$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AP2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>AP$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AP2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AP2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>AR$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AQ2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>AQ$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AQ2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AQ2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>AS$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AR2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>AR$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AR2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AR2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>AT$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AS2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>AS$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AS2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AS2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>AU$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AT2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>AT$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AT2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AT2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>AV$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AU2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>AU$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AU2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AU2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>AW$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AV2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>AV$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AV2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AV2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>AX$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AW2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>AW$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AW2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AW2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>AY$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AX2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>AX$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AX2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AX2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>AZ$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AY2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>AY$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AY2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AY2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>BA$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AZ2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>AZ$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AZ2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:AZ2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>BB$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BA2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>BA$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BA2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BA2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>BC$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BB2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>BB$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BB2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BB2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>BD$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BC2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>BC$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BC2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BC2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>BE$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BD2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>BD$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BD2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BD2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>BF$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BE2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>BE$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BE2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BE2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>BG$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BF2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>BF$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BF2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BF2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>BH$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BG2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>BG$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BG2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BG2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>BI$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BH2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>BH$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BH2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BH2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>BJ$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BI2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>BI$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BI2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BI2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>BK$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BJ2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>BJ$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BJ2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BJ2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>BL$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BK2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>BK$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BK2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BK2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>BM$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BL2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>BL$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BL2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BL2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>BN$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BM2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>BM$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BM2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BM2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>BO$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BN2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>BN$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BN2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BN2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>BP$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BO2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>BO$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BO2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BO2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>BQ$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BP2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>BP$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BP2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BP2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>BR$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BQ2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>BQ$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BQ2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BQ2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>BS$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BR2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>BR$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BR2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BR2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>BT$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BS2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>BS$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BS2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BS2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>BU$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BT2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>BT$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BT2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BT2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>BV$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BU2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>BU$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BU2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BU2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>BW$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BV2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>BV$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BV2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BV2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>BX$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BW2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>BW$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BW2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BW2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>BY$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BX2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>BX$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BX2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BX2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>BZ$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BY2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>BY$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BY2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BY2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>CA$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BZ2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>BZ$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BZ2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:BZ2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>CB$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:CA2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>CA$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:CA2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:CA2192))))","v":0},{"$f":"IF(OFFSET($G2170, -$E2176, $E2177)=\"n/a\", 0, IF(OFFSET($G2173, -$E2176, $E2177)=\"SL\",\nIF(OFFSET($G2170, -$E2176, $E2177)+$E2177>CC$5, IFERROR((OFFSET($G2169, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))), 0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:CB2192)),\nIF(OFFSET($G2171, -$E2176, $E2177)+$E2177>CB$5, IFERROR(((OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:CB2192))*OFFSET($G2172, -$E2176, $E2177)/(OFFSET($G2170, -$E2176, $E2177))),0), OFFSET($G2169, -$E2176, $E2177)-SUM($G2192:CB2192))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2178)","v":"Depreciation of asset adjustments - TAB 2014-15"},null,null,null,null,null,{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>L$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:K2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>K$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:K2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:K2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>M$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:L2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>L$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:L2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:L2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>N$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:M2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>M$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:M2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:M2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>O$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:N2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>N$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:N2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:N2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>P$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:O2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>O$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:O2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:O2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>Q$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:P2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>P$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:P2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:P2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>R$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:Q2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>Q$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:Q2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:Q2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>S$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:R2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>R$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:R2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:R2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>T$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:S2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>S$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:S2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:S2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>U$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:T2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>T$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:T2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:T2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>V$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:U2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>U$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:U2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:U2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>W$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:V2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>V$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:V2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:V2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>X$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:W2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>W$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:W2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:W2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>Y$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:X2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>X$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:X2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:X2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>Z$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:Y2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>Y$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:Y2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:Y2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>AA$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:Z2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>Z$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:Z2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:Z2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>AB$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AA2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>AA$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AA2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AA2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>AC$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AB2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>AB$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AB2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AB2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>AD$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AC2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>AC$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AC2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AC2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>AE$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AD2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>AD$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AD2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AD2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>AF$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AE2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>AE$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AE2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AE2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>AG$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AF2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>AF$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AF2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AF2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>AH$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AG2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>AG$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AG2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AG2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>AI$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AH2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>AH$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AH2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AH2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>AJ$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AI2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>AI$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AI2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AI2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>AK$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AJ2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>AJ$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AJ2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AJ2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>AL$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AK2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>AK$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AK2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AK2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>AM$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AL2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>AL$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AL2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AL2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>AN$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AM2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>AM$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AM2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AM2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>AO$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AN2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>AN$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AN2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AN2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>AP$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AO2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>AO$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AO2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AO2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>AQ$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AP2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>AP$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AP2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AP2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>AR$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AQ2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>AQ$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AQ2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AQ2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>AS$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AR2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>AR$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AR2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AR2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>AT$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AS2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>AS$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AS2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AS2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>AU$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AT2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>AT$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AT2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AT2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>AV$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AU2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>AU$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AU2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AU2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>AW$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AV2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>AV$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AV2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AV2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>AX$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AW2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>AW$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AW2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AW2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>AY$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AX2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>AX$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AX2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AX2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>AZ$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AY2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>AY$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AY2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AY2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>BA$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AZ2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>AZ$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AZ2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:AZ2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>BB$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BA2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>BA$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BA2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BA2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>BC$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BB2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>BB$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BB2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BB2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>BD$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BC2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>BC$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BC2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BC2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>BE$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BD2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>BD$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BD2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BD2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>BF$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BE2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>BE$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BE2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BE2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>BG$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BF2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>BF$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BF2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BF2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>BH$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BG2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>BG$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BG2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BG2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>BI$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BH2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>BH$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BH2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BH2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>BJ$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BI2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>BI$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BI2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BI2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>BK$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BJ2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>BJ$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BJ2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BJ2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>BL$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BK2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>BK$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BK2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BK2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>BM$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BL2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>BL$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BL2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BL2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>BN$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BM2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>BM$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BM2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BM2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>BO$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BN2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>BN$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BN2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BN2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>BP$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BO2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>BO$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BO2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BO2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>BQ$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BP2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>BP$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BP2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BP2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>BR$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BQ2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>BQ$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BQ2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BQ2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>BS$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BR2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>BR$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BR2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BR2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>BT$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BS2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>BS$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BS2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BS2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>BU$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BT2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>BT$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BT2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BT2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>BV$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BU2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>BU$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BU2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BU2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>BW$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BV2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>BV$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BV2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BV2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>BX$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BW2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>BW$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BW2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BW2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>BY$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BX2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>BX$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BX2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BX2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>BZ$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BY2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>BY$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BY2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BY2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>CA$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BZ2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>BZ$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BZ2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:BZ2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>CB$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:CA2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>CA$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:CA2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:CA2193))))","v":0},{"$f":"IF(OFFSET($G2171, -$E2177, $E2178)=\"n/a\", 0, IF(OFFSET($G2174, -$E2177, $E2178)=\"SL\",\nIF(OFFSET($G2171, -$E2177, $E2178)+$E2178>CC$5, IFERROR((OFFSET($G2170, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))), 0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:CB2193)),\nIF(OFFSET($G2172, -$E2177, $E2178)+$E2178>CB$5, IFERROR(((OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:CB2193))*OFFSET($G2173, -$E2177, $E2178)/(OFFSET($G2171, -$E2177, $E2178))),0), OFFSET($G2170, -$E2177, $E2178)-SUM($G2193:CB2193))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2179)","v":"Depreciation of asset adjustments - TAB 2015-16"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>M$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:L2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>L$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:L2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:L2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>N$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:M2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>M$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:M2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:M2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>O$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:N2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>N$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:N2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:N2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>P$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:O2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>O$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:O2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:O2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>Q$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:P2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>P$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:P2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:P2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>R$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:Q2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>Q$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:Q2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:Q2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>S$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:R2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>R$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:R2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:R2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>T$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:S2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>S$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:S2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:S2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>U$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:T2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>T$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:T2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:T2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>V$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:U2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>U$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:U2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:U2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>W$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:V2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>V$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:V2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:V2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>X$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:W2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>W$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:W2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:W2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>Y$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:X2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>X$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:X2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:X2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>Z$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:Y2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>Y$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:Y2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:Y2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>AA$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:Z2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>Z$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:Z2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:Z2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>AB$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AA2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>AA$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AA2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AA2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>AC$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AB2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>AB$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AB2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AB2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>AD$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AC2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>AC$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AC2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AC2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>AE$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AD2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>AD$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AD2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AD2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>AF$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AE2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>AE$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AE2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AE2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>AG$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AF2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>AF$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AF2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AF2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>AH$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AG2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>AG$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AG2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AG2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>AI$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AH2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>AH$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AH2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AH2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>AJ$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AI2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>AI$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AI2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AI2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>AK$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AJ2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>AJ$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AJ2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AJ2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>AL$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AK2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>AK$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AK2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AK2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>AM$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AL2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>AL$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AL2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AL2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>AN$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AM2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>AM$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AM2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AM2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>AO$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AN2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>AN$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AN2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AN2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>AP$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AO2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>AO$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AO2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AO2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>AQ$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AP2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>AP$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AP2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AP2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>AR$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AQ2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>AQ$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AQ2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AQ2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>AS$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AR2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>AR$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AR2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AR2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>AT$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AS2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>AS$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AS2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AS2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>AU$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AT2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>AT$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AT2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AT2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>AV$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AU2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>AU$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AU2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AU2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>AW$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AV2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>AV$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AV2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AV2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>AX$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AW2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>AW$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AW2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AW2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>AY$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AX2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>AX$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AX2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AX2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>AZ$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AY2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>AY$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AY2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AY2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>BA$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AZ2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>AZ$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AZ2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:AZ2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>BB$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BA2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>BA$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BA2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BA2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>BC$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BB2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>BB$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BB2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BB2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>BD$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BC2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>BC$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BC2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BC2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>BE$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BD2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>BD$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BD2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BD2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>BF$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BE2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>BE$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BE2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BE2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>BG$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BF2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>BF$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BF2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BF2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>BH$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BG2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>BG$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BG2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BG2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>BI$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BH2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>BH$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BH2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BH2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>BJ$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BI2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>BI$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BI2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BI2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>BK$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BJ2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>BJ$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BJ2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BJ2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>BL$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BK2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>BK$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BK2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BK2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>BM$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BL2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>BL$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BL2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BL2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>BN$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BM2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>BM$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BM2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BM2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>BO$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BN2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>BN$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BN2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BN2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>BP$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BO2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>BO$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BO2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BO2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>BQ$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BP2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>BP$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BP2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BP2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>BR$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BQ2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>BQ$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BQ2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BQ2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>BS$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BR2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>BR$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BR2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BR2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>BT$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BS2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>BS$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BS2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BS2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>BU$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BT2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>BT$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BT2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BT2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>BV$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BU2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>BU$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BU2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BU2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>BW$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BV2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>BV$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BV2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BV2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>BX$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BW2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>BW$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BW2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BW2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>BY$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BX2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>BX$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BX2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BX2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>BZ$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BY2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>BY$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BY2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BY2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>CA$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BZ2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>BZ$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BZ2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:BZ2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>CB$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:CA2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>CA$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:CA2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:CA2194))))","v":0},{"$f":"IF(OFFSET($G2172, -$E2178, $E2179)=\"n/a\", 0, IF(OFFSET($G2175, -$E2178, $E2179)=\"SL\",\nIF(OFFSET($G2172, -$E2178, $E2179)+$E2179>CC$5, IFERROR((OFFSET($G2171, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))), 0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:CB2194)),\nIF(OFFSET($G2173, -$E2178, $E2179)+$E2179>CB$5, IFERROR(((OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:CB2194))*OFFSET($G2174, -$E2178, $E2179)/(OFFSET($G2172, -$E2178, $E2179))),0), OFFSET($G2171, -$E2178, $E2179)-SUM($G2194:CB2194))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2180)","v":"Depreciation of asset adjustments - TAB 2016-17"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>N$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:M2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>M$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:M2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:M2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>O$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:N2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>N$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:N2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:N2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>P$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:O2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>O$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:O2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:O2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>Q$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:P2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>P$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:P2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:P2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>R$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:Q2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>Q$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:Q2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:Q2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>S$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:R2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>R$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:R2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:R2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>T$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:S2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>S$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:S2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:S2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>U$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:T2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>T$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:T2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:T2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>V$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:U2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>U$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:U2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:U2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>W$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:V2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>V$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:V2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:V2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>X$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:W2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>W$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:W2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:W2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>Y$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:X2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>X$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:X2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:X2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>Z$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:Y2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>Y$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:Y2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:Y2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AA$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:Z2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>Z$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:Z2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:Z2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AB$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AA2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AA$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AA2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AA2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AC$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AB2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AB$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AB2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AB2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AD$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AC2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AC$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AC2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AC2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AE$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AD2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AD$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AD2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AD2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AF$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AE2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AE$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AE2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AE2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AG$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AF2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AF$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AF2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AF2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AH$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AG2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AG$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AG2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AG2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AI$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AH2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AH$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AH2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AH2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AJ$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AI2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AI$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AI2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AI2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AK$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AJ2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AJ$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AJ2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AJ2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AL$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AK2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AK$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AK2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AK2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AM$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AL2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AL$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AL2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AL2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AN$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AM2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AM$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AM2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AM2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AO$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AN2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AN$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AN2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AN2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AP$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AO2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AO$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AO2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AO2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AQ$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AP2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AP$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AP2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AP2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AR$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AQ2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AQ$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AQ2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AQ2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AS$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AR2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AR$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AR2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AR2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AT$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AS2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AS$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AS2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AS2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AU$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AT2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AT$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AT2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AT2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AV$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AU2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AU$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AU2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AU2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AW$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AV2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AV$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AV2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AV2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AX$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AW2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AW$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AW2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AW2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AY$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AX2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AX$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AX2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AX2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>AZ$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AY2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AY$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AY2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AY2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BA$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AZ2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>AZ$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AZ2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:AZ2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BB$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BA2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BA$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BA2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BA2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BC$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BB2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BB$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BB2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BB2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BD$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BC2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BC$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BC2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BC2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BE$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BD2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BD$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BD2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BD2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BF$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BE2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BE$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BE2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BE2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BG$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BF2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BF$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BF2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BF2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BH$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BG2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BG$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BG2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BG2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BI$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BH2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BH$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BH2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BH2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BJ$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BI2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BI$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BI2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BI2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BK$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BJ2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BJ$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BJ2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BJ2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BL$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BK2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BK$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BK2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BK2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BM$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BL2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BL$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BL2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BL2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BN$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BM2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BM$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BM2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BM2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BO$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BN2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BN$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BN2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BN2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BP$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BO2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BO$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BO2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BO2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BQ$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BP2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BP$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BP2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BP2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BR$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BQ2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BQ$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BQ2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BQ2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BS$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BR2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BR$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BR2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BR2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BT$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BS2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BS$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BS2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BS2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BU$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BT2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BT$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BT2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BT2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BV$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BU2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BU$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BU2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BU2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BW$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BV2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BV$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BV2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BV2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BX$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BW2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BW$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BW2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BW2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BY$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BX2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BX$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BX2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BX2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>BZ$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BY2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BY$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BY2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BY2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>CA$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BZ2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>BZ$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BZ2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:BZ2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>CB$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:CA2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>CA$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:CA2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:CA2195))))","v":0},{"$f":"IF(OFFSET($G2173, -$E2179, $E2180)=\"n/a\", 0, IF(OFFSET($G2176, -$E2179, $E2180)=\"SL\",\nIF(OFFSET($G2173, -$E2179, $E2180)+$E2180>CC$5, IFERROR((OFFSET($G2172, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))), 0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:CB2195)),\nIF(OFFSET($G2174, -$E2179, $E2180)+$E2180>CB$5, IFERROR(((OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:CB2195))*OFFSET($G2175, -$E2179, $E2180)/(OFFSET($G2173, -$E2179, $E2180))),0), OFFSET($G2172, -$E2179, $E2180)-SUM($G2195:CB2195))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2181)","v":"Depreciation of asset adjustments - TAB 2017-18"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>O$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:N2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>N$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:N2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:N2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>P$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:O2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>O$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:O2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:O2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>Q$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:P2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>P$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:P2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:P2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>R$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:Q2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>Q$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:Q2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:Q2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>S$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:R2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>R$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:R2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:R2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>T$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:S2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>S$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:S2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:S2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>U$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:T2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>T$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:T2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:T2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>V$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:U2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>U$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:U2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:U2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>W$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:V2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>V$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:V2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:V2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>X$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:W2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>W$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:W2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:W2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>Y$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:X2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>X$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:X2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:X2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>Z$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:Y2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>Y$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:Y2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:Y2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>AA$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:Z2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>Z$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:Z2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:Z2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>AB$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AA2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>AA$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AA2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AA2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>AC$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AB2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>AB$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AB2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AB2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>AD$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AC2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>AC$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AC2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AC2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>AE$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AD2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>AD$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AD2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AD2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>AF$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AE2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>AE$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AE2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AE2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>AG$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AF2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>AF$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AF2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AF2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>AH$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AG2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>AG$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AG2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AG2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>AI$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AH2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>AH$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AH2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AH2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>AJ$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AI2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>AI$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AI2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AI2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>AK$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AJ2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>AJ$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AJ2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AJ2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>AL$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AK2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>AK$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AK2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AK2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>AM$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AL2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>AL$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AL2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AL2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>AN$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AM2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>AM$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AM2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AM2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>AO$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AN2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>AN$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AN2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AN2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>AP$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AO2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>AO$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AO2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AO2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>AQ$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AP2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>AP$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AP2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AP2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>AR$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AQ2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>AQ$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AQ2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AQ2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>AS$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AR2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>AR$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AR2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AR2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>AT$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AS2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>AS$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AS2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AS2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>AU$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AT2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>AT$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AT2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AT2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>AV$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AU2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>AU$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AU2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AU2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>AW$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AV2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>AV$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AV2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AV2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>AX$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AW2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>AW$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AW2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AW2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>AY$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AX2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>AX$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AX2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AX2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>AZ$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AY2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>AY$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AY2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AY2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>BA$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AZ2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>AZ$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AZ2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:AZ2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>BB$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BA2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>BA$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BA2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BA2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>BC$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BB2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>BB$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BB2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BB2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>BD$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BC2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>BC$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BC2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BC2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>BE$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BD2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>BD$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BD2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BD2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>BF$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BE2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>BE$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BE2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BE2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>BG$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BF2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>BF$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BF2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BF2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>BH$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BG2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>BG$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BG2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BG2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>BI$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BH2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>BH$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BH2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BH2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>BJ$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BI2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>BI$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BI2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BI2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>BK$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BJ2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>BJ$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BJ2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BJ2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>BL$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BK2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>BK$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BK2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BK2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>BM$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BL2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>BL$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BL2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BL2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>BN$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BM2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>BM$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BM2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BM2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>BO$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BN2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>BN$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BN2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BN2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>BP$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BO2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>BO$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BO2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BO2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>BQ$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BP2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>BP$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BP2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BP2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>BR$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BQ2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>BQ$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BQ2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BQ2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>BS$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BR2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>BR$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BR2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BR2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>BT$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BS2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>BS$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BS2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BS2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>BU$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BT2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>BT$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BT2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BT2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>BV$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BU2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>BU$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BU2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BU2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>BW$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BV2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>BV$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BV2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BV2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>BX$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BW2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>BW$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BW2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BW2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>BY$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BX2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>BX$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BX2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BX2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>BZ$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BY2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>BY$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BY2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BY2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>CA$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BZ2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>BZ$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BZ2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:BZ2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>CB$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:CA2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>CA$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:CA2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:CA2196))))","v":0},{"$f":"IF(OFFSET($G2174, -$E2180, $E2181)=\"n/a\", 0, IF(OFFSET($G2177, -$E2180, $E2181)=\"SL\",\nIF(OFFSET($G2174, -$E2180, $E2181)+$E2181>CC$5, IFERROR((OFFSET($G2173, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))), 0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:CB2196)),\nIF(OFFSET($G2175, -$E2180, $E2181)+$E2181>CB$5, IFERROR(((OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:CB2196))*OFFSET($G2176, -$E2180, $E2181)/(OFFSET($G2174, -$E2180, $E2181))),0), OFFSET($G2173, -$E2180, $E2181)-SUM($G2196:CB2196))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2182)","v":"Depreciation of asset adjustments - TAB 2018-19"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>P$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:O2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>O$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:O2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:O2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>Q$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:P2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>P$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:P2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:P2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>R$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:Q2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>Q$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:Q2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:Q2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>S$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:R2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>R$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:R2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:R2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>T$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:S2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>S$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:S2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:S2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>U$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:T2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>T$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:T2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:T2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>V$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:U2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>U$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:U2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:U2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>W$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:V2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>V$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:V2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:V2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>X$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:W2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>W$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:W2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:W2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>Y$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:X2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>X$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:X2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:X2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>Z$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:Y2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>Y$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:Y2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:Y2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>AA$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:Z2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>Z$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:Z2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:Z2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>AB$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AA2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>AA$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AA2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AA2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>AC$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AB2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>AB$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AB2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AB2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>AD$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AC2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>AC$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AC2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AC2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>AE$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AD2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>AD$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AD2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AD2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>AF$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AE2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>AE$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AE2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AE2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>AG$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AF2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>AF$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AF2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AF2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>AH$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AG2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>AG$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AG2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AG2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>AI$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AH2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>AH$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AH2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AH2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>AJ$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AI2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>AI$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AI2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AI2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>AK$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AJ2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>AJ$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AJ2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AJ2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>AL$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AK2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>AK$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AK2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AK2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>AM$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AL2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>AL$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AL2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AL2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>AN$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AM2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>AM$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AM2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AM2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>AO$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AN2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>AN$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AN2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AN2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>AP$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AO2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>AO$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AO2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AO2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>AQ$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AP2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>AP$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AP2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AP2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>AR$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AQ2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>AQ$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AQ2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AQ2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>AS$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AR2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>AR$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AR2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AR2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>AT$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AS2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>AS$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AS2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AS2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>AU$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AT2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>AT$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AT2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AT2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>AV$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AU2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>AU$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AU2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AU2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>AW$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AV2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>AV$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AV2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AV2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>AX$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AW2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>AW$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AW2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AW2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>AY$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AX2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>AX$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AX2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AX2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>AZ$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AY2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>AY$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AY2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AY2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>BA$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AZ2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>AZ$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AZ2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:AZ2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>BB$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BA2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>BA$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BA2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BA2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>BC$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BB2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>BB$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BB2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BB2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>BD$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BC2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>BC$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BC2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BC2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>BE$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BD2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>BD$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BD2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BD2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>BF$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BE2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>BE$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BE2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BE2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>BG$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BF2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>BF$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BF2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BF2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>BH$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BG2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>BG$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BG2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BG2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>BI$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BH2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>BH$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BH2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BH2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>BJ$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BI2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>BI$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BI2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BI2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>BK$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BJ2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>BJ$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BJ2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BJ2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>BL$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BK2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>BK$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BK2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BK2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>BM$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BL2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>BL$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BL2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BL2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>BN$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BM2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>BM$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BM2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BM2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>BO$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BN2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>BN$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BN2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BN2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>BP$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BO2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>BO$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BO2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BO2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>BQ$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BP2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>BP$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BP2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BP2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>BR$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BQ2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>BQ$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BQ2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BQ2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>BS$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BR2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>BR$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BR2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BR2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>BT$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BS2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>BS$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BS2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BS2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>BU$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BT2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>BT$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BT2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BT2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>BV$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BU2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>BU$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BU2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BU2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>BW$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BV2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>BV$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BV2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BV2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>BX$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BW2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>BW$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BW2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BW2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>BY$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BX2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>BX$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BX2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BX2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>BZ$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BY2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>BY$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BY2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BY2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>CA$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BZ2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>BZ$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BZ2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:BZ2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>CB$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:CA2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>CA$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:CA2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:CA2197))))","v":0},{"$f":"IF(OFFSET($G2175, -$E2181, $E2182)=\"n/a\", 0, IF(OFFSET($G2178, -$E2181, $E2182)=\"SL\",\nIF(OFFSET($G2175, -$E2181, $E2182)+$E2182>CC$5, IFERROR((OFFSET($G2174, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))), 0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:CB2197)),\nIF(OFFSET($G2176, -$E2181, $E2182)+$E2182>CB$5, IFERROR(((OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:CB2197))*OFFSET($G2177, -$E2181, $E2182)/(OFFSET($G2175, -$E2181, $E2182))),0), OFFSET($G2174, -$E2181, $E2182)-SUM($G2197:CB2197))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2183)","v":"Depreciation of asset adjustments - TAB 2019-20"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>Q$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:P2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>P$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:P2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:P2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>R$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:Q2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>Q$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:Q2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:Q2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>S$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:R2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>R$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:R2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:R2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>T$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:S2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>S$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:S2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:S2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>U$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:T2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>T$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:T2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:T2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>V$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:U2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>U$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:U2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:U2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>W$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:V2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>V$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:V2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:V2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>X$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:W2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>W$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:W2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:W2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>Y$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:X2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>X$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:X2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:X2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>Z$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:Y2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>Y$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:Y2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:Y2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>AA$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:Z2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>Z$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:Z2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:Z2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>AB$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AA2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>AA$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AA2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AA2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>AC$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AB2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>AB$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AB2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AB2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>AD$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AC2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>AC$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AC2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AC2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>AE$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AD2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>AD$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AD2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AD2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>AF$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AE2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>AE$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AE2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AE2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>AG$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AF2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>AF$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AF2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AF2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>AH$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AG2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>AG$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AG2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AG2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>AI$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AH2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>AH$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AH2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AH2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>AJ$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AI2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>AI$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AI2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AI2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>AK$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AJ2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>AJ$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AJ2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AJ2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>AL$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AK2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>AK$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AK2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AK2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>AM$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AL2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>AL$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AL2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AL2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>AN$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AM2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>AM$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AM2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AM2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>AO$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AN2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>AN$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AN2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AN2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>AP$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AO2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>AO$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AO2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AO2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>AQ$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AP2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>AP$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AP2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AP2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>AR$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AQ2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>AQ$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AQ2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AQ2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>AS$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AR2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>AR$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AR2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AR2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>AT$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AS2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>AS$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AS2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AS2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>AU$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AT2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>AT$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AT2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AT2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>AV$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AU2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>AU$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AU2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AU2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>AW$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AV2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>AV$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AV2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AV2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>AX$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AW2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>AW$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AW2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AW2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>AY$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AX2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>AX$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AX2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AX2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>AZ$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AY2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>AY$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AY2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AY2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>BA$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AZ2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>AZ$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AZ2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:AZ2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>BB$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BA2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>BA$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BA2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BA2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>BC$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BB2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>BB$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BB2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BB2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>BD$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BC2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>BC$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BC2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BC2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>BE$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BD2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>BD$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BD2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BD2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>BF$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BE2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>BE$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BE2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BE2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>BG$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BF2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>BF$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BF2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BF2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>BH$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BG2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>BG$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BG2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BG2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>BI$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BH2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>BH$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BH2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BH2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>BJ$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BI2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>BI$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BI2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BI2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>BK$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BJ2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>BJ$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BJ2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BJ2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>BL$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BK2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>BK$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BK2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BK2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>BM$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BL2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>BL$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BL2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BL2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>BN$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BM2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>BM$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BM2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BM2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>BO$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BN2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>BN$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BN2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BN2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>BP$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BO2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>BO$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BO2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BO2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>BQ$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BP2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>BP$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BP2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BP2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>BR$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BQ2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>BQ$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BQ2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BQ2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>BS$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BR2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>BR$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BR2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BR2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>BT$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BS2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>BS$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BS2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BS2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>BU$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BT2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>BT$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BT2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BT2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>BV$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BU2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>BU$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BU2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BU2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>BW$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BV2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>BV$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BV2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BV2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>BX$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BW2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>BW$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BW2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BW2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>BY$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BX2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>BX$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BX2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BX2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>BZ$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BY2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>BY$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BY2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BY2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>CA$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BZ2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>BZ$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BZ2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:BZ2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>CB$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:CA2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>CA$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:CA2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:CA2198))))","v":0},{"$f":"IF(OFFSET($G2176, -$E2182, $E2183)=\"n/a\", 0, IF(OFFSET($G2179, -$E2182, $E2183)=\"SL\",\nIF(OFFSET($G2176, -$E2182, $E2183)+$E2183>CC$5, IFERROR((OFFSET($G2175, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))), 0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:CB2198)),\nIF(OFFSET($G2177, -$E2182, $E2183)+$E2183>CB$5, IFERROR(((OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:CB2198))*OFFSET($G2178, -$E2182, $E2183)/(OFFSET($G2176, -$E2182, $E2183))),0), OFFSET($G2175, -$E2182, $E2183)-SUM($G2198:CB2198))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2184)","v":"Depreciation of asset adjustments - TAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>R$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:Q2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>Q$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:Q2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:Q2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>S$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:R2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>R$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:R2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:R2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>T$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:S2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>S$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:S2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:S2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>U$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:T2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>T$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:T2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:T2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>V$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:U2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>U$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:U2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:U2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>W$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:V2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>V$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:V2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:V2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>X$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:W2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>W$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:W2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:W2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>Y$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:X2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>X$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:X2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:X2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>Z$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:Y2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>Y$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:Y2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:Y2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>AA$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:Z2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>Z$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:Z2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:Z2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>AB$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AA2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>AA$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AA2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AA2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>AC$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AB2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>AB$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AB2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AB2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>AD$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AC2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>AC$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AC2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AC2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>AE$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AD2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>AD$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AD2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AD2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>AF$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AE2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>AE$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AE2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AE2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>AG$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AF2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>AF$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AF2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AF2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>AH$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AG2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>AG$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AG2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AG2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>AI$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AH2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>AH$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AH2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AH2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>AJ$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AI2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>AI$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AI2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AI2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>AK$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AJ2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>AJ$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AJ2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AJ2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>AL$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AK2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>AK$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AK2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AK2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>AM$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AL2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>AL$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AL2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AL2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>AN$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AM2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>AM$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AM2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AM2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>AO$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AN2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>AN$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AN2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AN2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>AP$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AO2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>AO$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AO2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AO2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>AQ$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AP2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>AP$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AP2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AP2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>AR$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AQ2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>AQ$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AQ2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AQ2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>AS$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AR2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>AR$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AR2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AR2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>AT$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AS2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>AS$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AS2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AS2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>AU$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AT2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>AT$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AT2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AT2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>AV$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AU2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>AU$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AU2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AU2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>AW$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AV2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>AV$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AV2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AV2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>AX$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AW2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>AW$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AW2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AW2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>AY$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AX2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>AX$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AX2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AX2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>AZ$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AY2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>AY$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AY2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AY2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>BA$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AZ2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>AZ$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AZ2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:AZ2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>BB$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BA2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>BA$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BA2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BA2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>BC$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BB2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>BB$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BB2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BB2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>BD$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BC2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>BC$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BC2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BC2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>BE$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BD2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>BD$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BD2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BD2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>BF$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BE2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>BE$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BE2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BE2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>BG$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BF2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>BF$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BF2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BF2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>BH$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BG2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>BG$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BG2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BG2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>BI$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BH2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>BH$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BH2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BH2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>BJ$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BI2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>BI$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BI2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BI2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>BK$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BJ2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>BJ$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BJ2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BJ2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>BL$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BK2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>BK$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BK2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BK2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>BM$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BL2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>BL$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BL2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BL2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>BN$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BM2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>BM$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BM2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BM2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>BO$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BN2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>BN$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BN2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BN2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>BP$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BO2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>BO$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BO2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BO2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>BQ$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BP2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>BP$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BP2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BP2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>BR$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BQ2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>BQ$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BQ2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BQ2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>BS$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BR2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>BR$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BR2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BR2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>BT$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BS2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>BS$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BS2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BS2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>BU$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BT2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>BT$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BT2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BT2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>BV$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BU2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>BU$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BU2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BU2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>BW$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BV2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>BV$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BV2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BV2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>BX$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BW2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>BW$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BW2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BW2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>BY$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BX2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>BX$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BX2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BX2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>BZ$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BY2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>BY$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BY2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BY2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>CA$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BZ2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>BZ$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BZ2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:BZ2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>CB$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:CA2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>CA$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:CA2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:CA2199))))","v":0},{"$f":"IF(OFFSET($G2177, -$E2183, $E2184)=\"n/a\", 0, IF(OFFSET($G2180, -$E2183, $E2184)=\"SL\",\nIF(OFFSET($G2177, -$E2183, $E2184)+$E2184>CC$5, IFERROR((OFFSET($G2176, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))), 0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:CB2199)),\nIF(OFFSET($G2178, -$E2183, $E2184)+$E2184>CB$5, IFERROR(((OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:CB2199))*OFFSET($G2179, -$E2183, $E2184)/(OFFSET($G2177, -$E2183, $E2184))),0), OFFSET($G2176, -$E2183, $E2184)-SUM($G2199:CB2199))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2185)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>S$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:R2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>R$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:R2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:R2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>T$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:S2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>S$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:S2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:S2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>U$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:T2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>T$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:T2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:T2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>V$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:U2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>U$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:U2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:U2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>W$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:V2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>V$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:V2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:V2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>X$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:W2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>W$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:W2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:W2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>Y$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:X2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>X$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:X2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:X2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>Z$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:Y2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>Y$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:Y2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:Y2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>AA$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:Z2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>Z$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:Z2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:Z2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>AB$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AA2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>AA$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AA2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AA2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>AC$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AB2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>AB$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AB2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AB2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>AD$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AC2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>AC$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AC2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AC2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>AE$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AD2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>AD$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AD2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AD2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>AF$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AE2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>AE$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AE2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AE2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>AG$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AF2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>AF$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AF2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AF2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>AH$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AG2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>AG$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AG2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AG2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>AI$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AH2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>AH$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AH2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AH2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>AJ$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AI2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>AI$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AI2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AI2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>AK$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AJ2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>AJ$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AJ2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AJ2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>AL$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AK2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>AK$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AK2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AK2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>AM$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AL2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>AL$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AL2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AL2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>AN$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AM2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>AM$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AM2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AM2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>AO$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AN2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>AN$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AN2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AN2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>AP$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AO2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>AO$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AO2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AO2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>AQ$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AP2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>AP$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AP2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AP2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>AR$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AQ2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>AQ$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AQ2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AQ2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>AS$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AR2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>AR$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AR2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AR2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>AT$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AS2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>AS$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AS2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AS2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>AU$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AT2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>AT$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AT2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AT2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>AV$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AU2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>AU$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AU2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AU2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>AW$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AV2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>AV$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AV2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AV2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>AX$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AW2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>AW$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AW2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AW2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>AY$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AX2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>AX$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AX2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AX2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>AZ$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AY2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>AY$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AY2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AY2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>BA$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AZ2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>AZ$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AZ2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:AZ2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>BB$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BA2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>BA$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BA2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BA2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>BC$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BB2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>BB$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BB2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BB2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>BD$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BC2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>BC$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BC2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BC2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>BE$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BD2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>BD$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BD2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BD2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>BF$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BE2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>BE$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BE2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BE2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>BG$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BF2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>BF$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BF2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BF2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>BH$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BG2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>BG$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BG2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BG2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>BI$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BH2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>BH$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BH2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BH2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>BJ$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BI2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>BI$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BI2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BI2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>BK$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BJ2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>BJ$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BJ2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BJ2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>BL$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BK2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>BK$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BK2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BK2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>BM$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BL2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>BL$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BL2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BL2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>BN$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BM2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>BM$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BM2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BM2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>BO$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BN2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>BN$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BN2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BN2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>BP$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BO2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>BO$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BO2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BO2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>BQ$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BP2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>BP$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BP2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BP2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>BR$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BQ2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>BQ$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BQ2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BQ2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>BS$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BR2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>BR$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BR2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BR2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>BT$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BS2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>BS$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BS2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BS2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>BU$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BT2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>BT$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BT2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BT2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>BV$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BU2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>BU$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BU2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BU2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>BW$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BV2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>BV$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BV2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BV2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>BX$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BW2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>BW$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BW2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BW2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>BY$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BX2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>BX$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BX2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BX2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>BZ$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BY2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>BY$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BY2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BY2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>CA$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BZ2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>BZ$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BZ2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:BZ2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>CB$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:CA2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>CA$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:CA2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:CA2200))))","v":0},{"$f":"IF(OFFSET($G2178, -$E2184, $E2185)=\"n/a\", 0, IF(OFFSET($G2181, -$E2184, $E2185)=\"SL\",\nIF(OFFSET($G2178, -$E2184, $E2185)+$E2185>CC$5, IFERROR((OFFSET($G2177, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))), 0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:CB2200)),\nIF(OFFSET($G2179, -$E2184, $E2185)+$E2185>CB$5, IFERROR(((OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:CB2200))*OFFSET($G2180, -$E2184, $E2185)/(OFFSET($G2178, -$E2184, $E2185))),0), OFFSET($G2177, -$E2184, $E2185)-SUM($G2200:CB2200))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2186)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>T$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:S2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>S$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:S2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:S2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>U$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:T2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>T$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:T2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:T2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>V$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:U2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>U$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:U2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:U2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>W$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:V2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>V$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:V2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:V2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>X$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:W2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>W$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:W2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:W2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>Y$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:X2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>X$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:X2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:X2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>Z$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:Y2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>Y$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:Y2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:Y2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>AA$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:Z2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>Z$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:Z2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:Z2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>AB$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AA2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>AA$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AA2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AA2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>AC$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AB2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>AB$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AB2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AB2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>AD$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AC2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>AC$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AC2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AC2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>AE$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AD2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>AD$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AD2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AD2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>AF$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AE2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>AE$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AE2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AE2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>AG$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AF2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>AF$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AF2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AF2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>AH$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AG2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>AG$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AG2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AG2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>AI$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AH2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>AH$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AH2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AH2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>AJ$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AI2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>AI$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AI2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AI2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>AK$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AJ2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>AJ$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AJ2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AJ2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>AL$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AK2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>AK$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AK2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AK2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>AM$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AL2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>AL$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AL2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AL2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>AN$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AM2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>AM$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AM2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AM2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>AO$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AN2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>AN$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AN2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AN2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>AP$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AO2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>AO$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AO2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AO2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>AQ$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AP2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>AP$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AP2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AP2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>AR$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AQ2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>AQ$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AQ2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AQ2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>AS$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AR2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>AR$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AR2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AR2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>AT$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AS2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>AS$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AS2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AS2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>AU$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AT2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>AT$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AT2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AT2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>AV$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AU2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>AU$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AU2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AU2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>AW$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AV2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>AV$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AV2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AV2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>AX$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AW2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>AW$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AW2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AW2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>AY$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AX2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>AX$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AX2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AX2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>AZ$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AY2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>AY$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AY2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AY2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>BA$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AZ2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>AZ$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AZ2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:AZ2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>BB$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BA2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>BA$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BA2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BA2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>BC$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BB2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>BB$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BB2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BB2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>BD$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BC2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>BC$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BC2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BC2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>BE$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BD2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>BD$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BD2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BD2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>BF$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BE2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>BE$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BE2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BE2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>BG$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BF2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>BF$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BF2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BF2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>BH$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BG2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>BG$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BG2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BG2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>BI$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BH2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>BH$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BH2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BH2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>BJ$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BI2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>BI$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BI2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BI2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>BK$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BJ2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>BJ$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BJ2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BJ2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>BL$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BK2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>BK$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BK2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BK2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>BM$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BL2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>BL$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BL2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BL2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>BN$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BM2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>BM$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BM2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BM2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>BO$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BN2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>BN$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BN2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BN2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>BP$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BO2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>BO$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BO2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BO2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>BQ$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BP2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>BP$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BP2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BP2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>BR$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BQ2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>BQ$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BQ2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BQ2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>BS$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BR2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>BR$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BR2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BR2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>BT$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BS2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>BS$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BS2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BS2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>BU$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BT2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>BT$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BT2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BT2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>BV$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BU2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>BU$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BU2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BU2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>BW$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BV2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>BV$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BV2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BV2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>BX$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BW2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>BW$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BW2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BW2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>BY$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BX2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>BX$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BX2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BX2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>BZ$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BY2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>BY$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BY2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BY2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>CA$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BZ2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>BZ$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BZ2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:BZ2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>CB$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:CA2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>CA$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:CA2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:CA2201))))","v":0},{"$f":"IF(OFFSET($G2179, -$E2185, $E2186)=\"n/a\", 0, IF(OFFSET($G2182, -$E2185, $E2186)=\"SL\",\nIF(OFFSET($G2179, -$E2185, $E2186)+$E2186>CC$5, IFERROR((OFFSET($G2178, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))), 0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:CB2201)),\nIF(OFFSET($G2180, -$E2185, $E2186)+$E2186>CB$5, IFERROR(((OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:CB2201))*OFFSET($G2181, -$E2185, $E2186)/(OFFSET($G2179, -$E2185, $E2186))),0), OFFSET($G2178, -$E2185, $E2186)-SUM($G2201:CB2201))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E2187)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>U$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:T2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>T$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:T2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:T2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>V$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:U2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>U$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:U2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:U2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>W$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:V2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>V$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:V2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:V2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>X$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:W2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>W$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:W2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:W2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>Y$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:X2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>X$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:X2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:X2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>Z$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:Y2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>Y$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:Y2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:Y2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>AA$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:Z2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>Z$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:Z2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:Z2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>AB$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AA2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>AA$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AA2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AA2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>AC$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AB2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>AB$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AB2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AB2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>AD$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AC2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>AC$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AC2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AC2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>AE$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AD2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>AD$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AD2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AD2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>AF$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AE2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>AE$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AE2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AE2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>AG$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AF2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>AF$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AF2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AF2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>AH$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AG2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>AG$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AG2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AG2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>AI$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AH2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>AH$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AH2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AH2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>AJ$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AI2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>AI$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AI2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AI2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>AK$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AJ2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>AJ$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AJ2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AJ2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>AL$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AK2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>AK$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AK2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AK2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>AM$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AL2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>AL$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AL2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AL2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>AN$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AM2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>AM$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AM2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AM2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>AO$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AN2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>AN$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AN2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AN2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>AP$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AO2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>AO$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AO2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AO2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>AQ$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AP2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>AP$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AP2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AP2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>AR$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AQ2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>AQ$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AQ2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AQ2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>AS$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AR2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>AR$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AR2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AR2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>AT$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AS2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>AS$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AS2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AS2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>AU$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AT2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>AT$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AT2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AT2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>AV$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AU2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>AU$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AU2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AU2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>AW$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AV2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>AV$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AV2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AV2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>AX$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AW2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>AW$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AW2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AW2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>AY$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AX2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>AX$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AX2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AX2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>AZ$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AY2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>AY$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AY2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AY2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>BA$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AZ2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>AZ$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AZ2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:AZ2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>BB$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BA2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>BA$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BA2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BA2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>BC$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BB2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>BB$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BB2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BB2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>BD$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BC2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>BC$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BC2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BC2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>BE$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BD2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>BD$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BD2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BD2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>BF$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BE2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>BE$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BE2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BE2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>BG$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BF2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>BF$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BF2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BF2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>BH$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BG2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>BG$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BG2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BG2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>BI$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BH2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>BH$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BH2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BH2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>BJ$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BI2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>BI$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BI2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BI2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>BK$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BJ2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>BJ$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BJ2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BJ2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>BL$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BK2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>BK$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BK2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BK2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>BM$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BL2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>BL$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BL2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BL2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>BN$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BM2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>BM$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BM2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BM2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>BO$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BN2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>BN$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BN2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BN2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>BP$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BO2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>BO$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BO2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BO2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>BQ$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BP2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>BP$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BP2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BP2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>BR$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BQ2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>BQ$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BQ2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BQ2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>BS$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BR2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>BR$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BR2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BR2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>BT$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BS2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>BS$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BS2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BS2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>BU$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BT2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>BT$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BT2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BT2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>BV$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BU2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>BU$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BU2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BU2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>BW$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BV2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>BV$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BV2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BV2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>BX$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BW2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>BW$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BW2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BW2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>BY$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BX2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>BX$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BX2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BX2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>BZ$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BY2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>BY$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BY2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BY2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>CA$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BZ2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>BZ$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BZ2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:BZ2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>CB$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:CA2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>CA$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:CA2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:CA2202))))","v":0},{"$f":"IF(OFFSET($G2180, -$E2186, $E2187)=\"n/a\", 0, IF(OFFSET($G2183, -$E2186, $E2187)=\"SL\",\nIF(OFFSET($G2180, -$E2186, $E2187)+$E2187>CC$5, IFERROR((OFFSET($G2179, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))), 0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:CB2202)),\nIF(OFFSET($G2181, -$E2186, $E2187)+$E2187>CB$5, IFERROR(((OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:CB2202))*OFFSET($G2182, -$E2186, $E2187)/(OFFSET($G2180, -$E2186, $E2187))),0), OFFSET($G2179, -$E2186, $E2187)-SUM($G2202:CB2202))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F2162&\" - tax depreciation\"","v":"Equity raising costs - tax depreciation"},null,{"$f":"SUM(H2174:H2203)+H2166","v":0},0,0,0,0,0,0,4.1240560011234925E-2,4.1240560011234925E-2,0.27817430461395032,0.27817430461395032,0.27817430461395032,0.23693374460271541,0.23693374460271543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN2174:AN2203)+AN2166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT2174:BT2203)+BT2166","v":0},0,0,0,0,0,0,0,{"$f":"SUM(CB2174:CB2203)+CB2166","v":0},{"$f":"SUM(CC2174:CC2203)+CC2166","v":0}]

{"sheet":"RAB tracking summary","index":5,"n_rows":58,"n_cols":68,"rows_kept":58,"cut":false,"hidden":false,"merged":[[6,4,6,5]]}
[]
[null,{"$f":"IF('RAB input'!$F$8='TAB input'!$F$8, 'RAB input'!$F$8, 'TAB input'!$F$8)&\" - RAB tracking summary - Elec DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"TasNetworks D - RAB tracking summary - Elec DNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,"Year",null,null,null,null,{"$f":"INDEX(RAB_years, SUM('RAB input'!$11:$11))","v":"2023-24"},{"$f":"IF(LEN(G4)>4,CONCATENATE(LEFT(G4,4)+1&\"-\"&IF(RIGHT(G4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G4, 2)=\"99\", \"00\", RIGHT(G4,2)+1)),G4+1)","v":"2024-25"},{"$f":"IF(LEN(H4)>4,CONCATENATE(LEFT(H4,4)+1&\"-\"&IF(RIGHT(H4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(H4, 2)=\"99\", \"00\", RIGHT(H4,2)+1)),H4+1)","v":"2025-26"},"2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85"]
[null,{"$f":"\"RAB tracking summary table ($m, \"&G4&\")\"","v":"RAB tracking summary table ($m, 2023-24)"}]
[]
[null,null,null,"RAB (RFM)","Adjustment required",null,"Total"]
[null,"Forecast RAB depreciation",null,{"$f":"SUM(D9:D58)","v":2222.8013935757199},null,null,{"$f":"SUM(G9:G58)","v":2167.218513861701},{"$f":"SUM(H9:H58)","v":142.24362898249777},{"$f":"SUM(I9:I58)","v":136.99148080471289},129.97128145597068,122.22794578119662,114.49647333029924,101.87159838228678,96.378208706795306,96.112340406355912,89.997453794611843,74.203365257193923,70.106049102076042,61.325530653261382,54.228673340272969,51.961168246511122,49.471404851627483,49.156801877855841,48.901872050636769,48.280125130059098,47.847891361974796,46.314182507659737,45.746135719907763,45.489013233010922,45.438029814080089,46.286246169935268,44.655755783097746,42.414303540245776,37.553186570308903,35.80671122488927,33.345466892121969,29.459314512493389,20.300136280795819,17.824477456269605,14.958208660417901,12.365555099352335,9.3903432675029777,5.5701963495121127,4.8780802509797958,4.0820219923573013,3.5520102342941429,2.9604150917146903,2.1589264236757426,2.1504439921633112,2.1416922811617383,2.135754147497515,2.1332934632163383,2.1270033396901167,2.117146523269009,2.1059158025148443,2.4309258579582211,2.2378385440771162,2.0511896114934349,1.8720014686016531,1.7436943648017613,1.515724338108579,1.1935542214218242,0.91149180943057062,0.76240771198389101,0.57015848183787932,0.46847591105119757,0.22779140060127956,0]
[null,null,{"$f":"'RAB input'!$E25","v":"Overhead Subtransmission Lines (Urban)"},{"$f":"INDEX('RAB input'!511:511, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":13.890118604308679},{"$f":"IF($G9=0, 1, (1+$F9/$G9))","v":1.0152091819353739},{"$f":"$D9-$G9","v":0.20809242539957573},{"$f":"SUM(H9:XFD9)","v":13.682026178909103},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.61789010042072401},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.61789010042072401},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.61789010042072401},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.61789010042072401},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.61789010042072401},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.61789010042072401},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.61789010042072401},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.61789010042072401},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.61789010042072401},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.61789010042072401},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.61789010042072401},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.61789010042072401},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.61789010042072401},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.61789010042072401},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.61789010042072401},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.61789010042072401},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.61789010042072401},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.18590361501677743},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11439329418043973},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11439329418043973},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11439329418043973},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11439329418043973},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11439329418043973},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11439329418043973},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11439329418043973},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11439329418043973},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11439329418043973},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11439329418043973},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11439329418043973},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11439329418043973},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11439329418043973},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11439329418043973},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11439329418043973},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11439329418043973},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11439329418043973},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11439329418043973},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11439329418043973},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11439329418043946},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.13924223712177397},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.10066015335586502},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.0061829032671242E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1579397520239937E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.2827686518667145E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.6889552854443859E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.4428868573267154E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.8138745047045399E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8281928625937725E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7051207871769498E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.6247199738599779E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.7161668709453011E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$50:$50, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E26","v":"Underground Subtransmission Lines (Urban)"},{"$f":"INDEX('RAB input'!512:512, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":10.581624552287735},1.0104730135435798,0.10967289157040483,10.47195166071733,{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38797650230579062},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38797650230579062},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38797650230579062},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38797650230579062},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38797650230579062},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38797650230579062},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38797650230579062},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38797650230579062},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38797650230579062},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38797650230579062},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38797650230579062},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38797650230579062},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38797650230579062},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38797650230579062},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38797650230579062},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38797650230579062},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38797650230579062},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38797650230579062},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38797650230579062},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38797650230579062},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38797650230579062},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38797650230579062},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38797650230579062},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38797650230579062},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.38797650230579062},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.34950074590414654},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.096759884582665E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.096759884582665E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.096759884582665E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.096759884582665E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.096759884582665E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.096759884582665E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.096759884582665E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.096759884582665E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.096759884582665E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.096759884582665E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.096759884582665E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.096759884582665E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.096759884582665E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.096759884582665E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.096759884582665E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.096759884582665E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.096759884582665E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.096759884582665E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.096759884582665E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.096759884582665E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.096759884582665E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0967598845827448E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.3608285917680792E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.9873789179069869E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.6881709836975185E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.6666855948615722E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.6094416696067655E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5921437621470819E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5921437621470823E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.594187623705209E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5436704856581241E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4504112223337928E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.9859760519503187E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.9145803699541376E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$96:$96, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E27","v":"Urban Zone Substations"},{"$f":"INDEX('RAB input'!513:513, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":48.69401450977989},0.99763347275076197,-0.11550906756811941,48.80952357734801,{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2274493320455493},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2274493320455493},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2274493320455493},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2274493320455493},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2274493320455493},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2274493320455493},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2274493320455493},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2274493320455493},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2274493320455493},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2274493320455493},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2274493320455493},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2274493320455493},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2274493320455493},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2274493320455493},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2274493320455493},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2274493320455493},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2274493320455493},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2274493320455493},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.9451317767315124},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4342087419542997},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4342087419542997},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4342087419542997},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4342087419542997},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4342087419542997},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4342087419542997},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4342087419542997},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4342087419542997},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4342087419543032},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.64052834594691832},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.56947532229324815},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.40089267346447394},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.37559362811015051},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.25278020629328612},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.20334632075051021},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14513851381738108},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14839822000696631},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.9313281754943824E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2975087272991732E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.413301609077219E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5702448879489681E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$142:$142, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E28","v":"Rural Zone Substations"},{"$f":"INDEX('RAB input'!514:514, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":7.5460942211847097},0.99672488705009443,-2.4795519030486268E-2,7.570889740215196,{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.26363874587660197},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.26363874587660197},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.26363874587660197},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.26363874587660197},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.26363874587660197},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.26363874587660197},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.26363874587660197},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.26363874587660197},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.26363874587660197},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.26363874587660197},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.26363874587660197},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.26363874587660197},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.26363874587660197},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.26363874587660197},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.26363874587660197},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.26363874587660197},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.26363874587660197},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.20348883293183928},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15567508919057294},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15567508919057294},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15567508919057294},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15567508919057294},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15567508919057294},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15567508919057294},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15567508919057294},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15567508919057294},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15567508919057294},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15567508919057238},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.21532350152024066},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.20483310925727535},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.16848106778069705},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15417179881595669},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14804901561188161},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.13452143767138947},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11542688977711377},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.2727524195681046E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.7034501037877397E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8077402620622543E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4548022599409415E-4},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-3.930393333708397E-7},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$188:$188, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E29","v":"SCADA"},{"$f":"INDEX('RAB input'!515:515, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":21.024499076179808},1.0907922405680708,1.7499770414149509,19.274522034764857,{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.6724086519129537},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.3617299293451843},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.2327388488196864},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4134594710554029},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.2888521444363623},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0597006428517697},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.64464931082690025},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.37878101038749235},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.13157001411558983},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.0632011013518907E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$234:$234, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E30","v":"Distribution Switching Stations (Ground)"},{"$f":"INDEX('RAB input'!516:516, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":13.530893284692732},1.0044123594943306,5.9440890872297203E-2,13.471452393820435,{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.64047064256348807},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.64047064256348807},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.64047064256348807},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.64047064256348807},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.64047064256348807},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.64047064256348807},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.64047064256348807},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.64047064256348807},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.64047064256348807},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.64047064256348807},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.64047064256348807},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.64047064256348807},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.64047064256348807},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.64047064256348807},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.64047064256348807},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.64047064256348807},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.64047064256348807},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.64047064256348807},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.64047064256348807},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.64047064256348807},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.18627165050604053},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.859898666759681E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.859898666759681E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.859898666759681E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.859898666759681E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.859898666759681E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.859898666759681E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.8598986667588717E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.1127448270670759E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5897939881816067E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.9744766775484973E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.2847956959146472E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7013284434949398E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8976172464845013E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.9875424831860675E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.9270316446688368E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.928112595845264E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1232468989835221E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.4268285769103787E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.0548677866589265E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$280:$280, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E31","v":"Overhead High Voltage Lines Urban"},{"$f":"INDEX('RAB input'!517:517, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":165.18028886396041},1.0164873545336053,2.6792128522966436,162.50107601166377,{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2226296960861411},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2226296960861411},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2226296960861411},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2226296960861411},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2226296960861411},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2226296960861411},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2226296960861411},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2226296960861411},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2226296960861411},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2226296960861411},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.2226296960861411},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.593810328511533},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5753274655873422},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5753274655873422},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5753274655873422},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5753274655873422},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5753274655873422},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5753274655873422},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5753274655873422},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5753274655873422},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5753274655873422},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5753274655873422},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5753274655873404},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.6991927888283636},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.4446456372491521},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.1821863001910149},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.959315292454495},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.708196814893316},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.3336492194266225},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.8979528762516844},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.6945918897413248},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3330091644307047},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.9477488691689977},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.61940982559881974},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30983822650943044},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$326:$326, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E32","v":"Overhead High Voltage Lines Rural"},{"$f":"INDEX('RAB input'!518:518, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":485.67832376907057},1.0120782947764506,5.7961582530638225,479.88216551600675,{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":30.691320098242386},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":30.691320098242386},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":30.691320098242386},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":30.691320098242386},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":30.691320098242386},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":30.691320098242386},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":30.691320098242386},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":30.691320098242386},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":24.869619819764353},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.8755979910307943},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.8755979910307943},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.8755979910307943},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.8755979910307943},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.8755979910307943},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.8755979910307943},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.8755979910307943},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.8755979910307943},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.8755979910307943},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.8755979910307943},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.8755979910307943},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.8755979910307943},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.8755979910307943},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.8755979910308014},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.317939496614022},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.6406880151904808},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.9637607058548152},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.328664889229314},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.7044185798609295},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.585160269272393},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.424604048467522},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.6928569348668754},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8269454533290022},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8646455773615043},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.8873655845467499},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.9865634812782067},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$372:$372, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E33","v":"Voltage Regulators on Distribution Feeders"},{"$f":"INDEX('RAB input'!519:519, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":17.127105200249364},0.99565611901334361,-7.4722693121749728E-2,17.201827893371114,{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.93643536778016689},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.93643536778016689},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.93643536778016689},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.93643536778016689},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.93643536778016689},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.93643536778016689},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.93643536778016689},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.93643536778016689},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.93643536778016689},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.93643536778016689},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.93643536778016689},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.28536512948160025},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27939152785797772},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27939152785797772},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27939152785797772},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27939152785797772},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27939152785797772},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27939152785797772},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27939152785797772},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27939152785797772},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27939152785797772},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27939152785797772},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27939152785797772},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27939152785797772},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27939152785797772},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27939152785797772},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27939152785797772},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27939152785797827},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30587195290137875},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27551922774271842},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.25096329032189763},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.21725271523829789},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19839413112251345},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.17716400513942532},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.16094241613694482},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15702705053096686},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.13806537752845549},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11200551106859764},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.7557748013322126E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.4645846835512361E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$418:$418, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E34","v":"Underground High Voltage Lines"},{"$f":"INDEX('RAB input'!520:520, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":276.04284019626732},1.0062458045694189,1.7134080210063303,274.32943217526099,{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3035591025480731},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3035591025480731},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3035591025480731},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3035591025480731},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3035591025480731},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3035591025480731},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3035591025480731},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3035591025480731},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3035591025480731},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3035591025480731},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3035591025480731},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3035591025480731},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3035591025480731},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3035591025480731},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3035591025480731},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3035591025480731},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3035591025480731},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3035591025480731},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3035591025480731},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3035591025480731},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3035591025480731},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3035591025480731},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3035591025480731},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3035591025480731},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3035591025480731},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3035591025480731},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3035591025480731},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3035591025480731},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3035591025480731},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.7020507964718457},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.97539560115255042},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.97539560115255042},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.97539560115255042},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.97539560115255042},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.97539560115255042},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.97539560115255042},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.97539560115255042},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.97539560115255042},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.97539560115255042},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.97539560115255042},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.97539560115255042},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.97539560115255042},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.97539560115255042},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.97539560115255042},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.97539560115255042},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.97539560115255042},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.97539560115255042},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.97539560115255364},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.2000311091974525},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1091262283518626},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0262968729391091},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.9394099604865519},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.87696344462617704},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.76686842675117084},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.62084440396973795},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53690583356035559},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.45906145858629488},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36068357827833231},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.25763720606799306},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11321806133409104},{"$f":"IFERROR(INDEX('RAB tracking'!$464:$464, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E35","v":"Underground High Voltage Lines SWER"},{"$f":"INDEX('RAB input'!521:521, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":1.8551713211850878},1.0320119350643224,5.7545481645295826E-2,1.7976258395397919,{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.720180567732554E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.2308453592634859E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.6712836997017767E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.6712836997017767E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.6712836997017767E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.6712836997017767E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.6712836997017767E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.6712836997017767E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.6712836997017767E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.6712836997017767E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.6712836997017767E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.6712836997017767E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.6712836997017767E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.6712836997017767E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.6712836997017833E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.5325113320700726E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.345769990908856E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2791652855174253E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2016306521593438E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2016306521592435E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8022715138255782E-4},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$510:$510, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E36","v":"Distribution Substations HV (Pole)"},{"$f":"INDEX('RAB input'!522:522, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":2.0142400349729721},0.99226082020610817,-1.5710149449892352E-2,2.0299501844228645,{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.7926865588300726E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.7926865588300726E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.7926865588300726E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.7926865588300726E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.7926865588300726E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.7926865588300726E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.7926865588300726E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.7926865588300726E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.7926865588300726E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.7926865588300726E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.7926865588300726E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.7926865588300726E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.7926865588300726E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.7926865588300726E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.7926865588300726E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.7926865588300726E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.7926865588300726E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.7926865588300726E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.7926865588300726E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.7926865588300726E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.7926865588300726E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.5924458006446706E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.9222662553540748E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.9222662553540748E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.9222662553540748E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.9222662553540748E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.9222662553540748E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.9222662553540727E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.1849492779189366E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8254361920194902E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.4410291378411192E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.9769447389847001E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.6093022147500718E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3439519100748854E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0881590972125569E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.311991385797809E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.6644707241147929E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5754947084684604E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.4271708803706542E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5487203540886678E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$556:$556, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E37","v":"Distribution Substations HV (Ground)"},{"$f":"INDEX('RAB input'!523:523, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":48.941762373202806},1.0119467189379339,0.57779077540114798,48.363971597801658,{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.6190012233307693},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.6190012233307693},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.6190012233307693},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.6190012233307693},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.4542931833396286},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1858538938096417},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1858538938096417},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1858538938096417},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1858538938096417},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1858538938096417},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1858538938096417},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1858538938096417},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1858538938096417},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1858538938096417},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1858538938096417},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1858538938096417},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1858538938096417},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1858538938096417},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1858538938096417},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1858538938096417},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1858538938096417},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1858538938096417},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1858538938096417},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1858538938096417},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1858538938096417},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1858538938096417},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1858538938096417},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1858538938096417},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1903614888511558},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1394192141141757},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0734922232283295},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98434934494798743},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.87217987106024653},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.72460053008359515},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.59858452798643524},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.53533160678161162},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.43966878414412675},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30607362782655928},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.20629274745955864},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.8679997033402486E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$602:$602, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E38","v":"Distribution Substations LV (Pole)"},{"$f":"INDEX('RAB input'!524:524, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":173.57816473044397},1.0129342706142437,2.2164389343702453,171.36172579607373,{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.723154299560212},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.723154299560212},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.723154299560212},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.723154299560212},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.723154299560212},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.723154299560212},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.723154299560212},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.723154299560212},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.723154299560212},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.723154299560212},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.3244567350910295},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2961716289086054},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2961716289086054},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2961716289086054},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2961716289086054},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2961716289086054},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2961716289086054},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2961716289086054},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2961716289086054},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2961716289086054},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2961716289086054},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2961716289086054},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2961716289086054},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2961716289086054},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2961716289086054},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2961716289086054},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2961716289086054},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2961716289086049},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.4839488557227698},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2481331790157149},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.0431934852931191},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.8610403587419659},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.6231624893250782},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4076095455632318},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1927044062070919},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.99447239067390036},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.81005367391997496},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.56644191537851629},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36830916527454549},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.17173890881833942},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$648:$648, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E39","v":"Distribution Substations LV (Ground)"},{"$f":"INDEX('RAB input'!525:525, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":97.550263206552756},1.012885582161865,1.2410009122419439,96.309262294310813,{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.8439183382356603},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.8439183382356603},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.8439183382356603},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.8439183382356603},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.8439183382356603},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.8439183382356603},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.8439183382356603},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.8439183382356603},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.8439183382356603},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.8439183382356603},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.8439183382356603},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.8439183382356603},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.0552591984836823},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.528031781695075},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.528031781695075},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.528031781695075},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.528031781695075},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.528031781695075},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.528031781695075},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.528031781695075},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.528031781695075},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.528031781695075},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.528031781695075},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.528031781695075},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.528031781695075},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.528031781695075},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.528031781695075},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5280317816950728},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.6310649436453151},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5383348022017291},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.488028424869198},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.396371756095051},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.2800391151204078},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.2474347972232889},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0676642984098736},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.84602802319686887},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.66291333734904556},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4200664344882491},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.37213522699997986},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.25642515197404014},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$694:$694, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E40","v":"Overhead Low Voltage Lines Underbuilt Urban"},{"$f":"INDEX('RAB input'!526:526, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":75.496976638568398},1.024580855988243,1.8112580373273062,73.685718601241092,{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5233855162448129},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5233855162448129},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5233855162448129},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5233855162448129},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5233855162448129},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5233855162448129},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5233855162448129},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5233855162448129},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5233855162448129},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5233855162448129},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5233855162448129},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.0600011866303127},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.8049414266491217},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.8049414266491217},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.8049414266491217},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.8049414266491217},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.8049414266491217},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.8049414266491217},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.8049414266491217},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.8049414266491217},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.8049414266491217},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.8049414266491217},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.8049414266491217},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.8171486745933398},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.7103344996725895},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.6075499106152373},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4535549208042347},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3141339004971175},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1263782071211852},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.88761720793351184},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.72619399127739037},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.57345568095480359},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.40210505510166022},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.26400046227181867},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.13164853193460319},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$740:$740, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E41","v":"Overhead Low Voltage Lines Underbuilt Rural"},{"$f":"INDEX('RAB input'!527:527, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":61.423135003772231},1.030746360877796,1.8322042616413086,59.590930742130922,{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.5655348785510892},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.5655348785510892},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.5655348785510892},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.5655348785510892},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.5655348785510892},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.0325961697176811},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4115121298787989},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4115121298787989},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4115121298787989},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4115121298787989},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4115121298787989},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4115121298787989},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4115121298787989},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4115121298787989},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4115121298787989},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4115121298787989},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4115121298787989},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4115121298787989},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4115121298787989},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4115121298787989},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4115121298787989},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4115121298787989},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4115121298787983},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4900813083159841},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4146940965776242},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3363449375476368},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.2078009254834425},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0778881062655543},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.90440665303104284},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.70448722505065486},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.55182873589916859},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.43380166605142495},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30370629623286799},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.21146208717548379},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.8451934087298076E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$786:$786, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E42","v":"Overhead Low Voltage Lines Urban"},{"$f":"INDEX('RAB input'!528:528, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":91.390339617862722},1.0264533161604077,2.3552727726202392,89.035066845242483,{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.6272497410813429},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.6272497410813429},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.6272497410813429},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.6272497410813429},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.6272497410813429},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.6807414880232097},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.173400114824104},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.173400114824104},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.173400114824104},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.173400114824104},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.173400114824104},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.173400114824104},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.173400114824104},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.173400114824104},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.173400114824104},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.173400114824104},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.173400114824104},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.173400114824104},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.173400114824104},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.173400114824104},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.173400114824104},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.173400114824104},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.1734001148241044},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.1601289171702436},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.0279028581452629},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.9048684497350097},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.7267116055073519},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5586203684942355},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3373210547749765},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0646701527135993},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.857036110645508},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.67688153755371072},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.47785998639530775},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.31760214022659117},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1606715184409972},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$832:$832, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E43","v":"Overhead Low Voltage Lines Rural"},{"$f":"INDEX('RAB input'!529:529, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":144.07889091458134},1.0239263899530375,3.3667339389324127,140.71215697564892,{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.4514051062419595},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.4514051062419595},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.4514051062419595},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.4514051062419595},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.4514051062419595},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.4514051062419595},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.4514051062419595},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.4514051062419595},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.4514051062419595},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.4514051062419595},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.4514051062419595},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.4514051062419595},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.4514051062419595},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.7017709275594592},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.2188578212375893},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.2188578212375893},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.2188578212375893},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.2188578212375893},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.2188578212375893},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.2188578212375893},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.2188578212375893},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.2188578212375893},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.2188578212375893},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.3343762691362224},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.1084962581563222},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.9202592415974502},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.6844233363690502},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.4463073651092078},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.0853260711521271},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.6607888893780887},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3279009164655531},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0691304196761862},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.75218739137980095},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.5158595880262522},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.26734352935937439},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$878:$878, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E44","v":"Underground Low Voltage Lines"},{"$f":"INDEX('RAB input'!530:530, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":130.94766939911287},1.0099002515715703,1.2837058588158641,129.663963540297,{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.1467699331517185},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.1467699331517185},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.1467699331517185},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.1467699331517185},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.1467699331517185},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.1467699331517185},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.1467699331517185},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.1467699331517185},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.1467699331517185},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.1467699331517185},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.1467699331517185},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.1467699331517185},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.1467699331517185},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.1467699331517185},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.1467699331517185},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.1467699331517185},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.1467699331517185},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.1467699331517185},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.1467699331517185},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.1467699331517185},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.1467699331517185},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.1467699331517185},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.1467699331517185},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.1467699331517185},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.1467699331517185},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5126197685828333},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78766318146511649},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78766318146511649},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78766318146511649},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78766318146511649},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78766318146511649},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78766318146511649},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78766318146511649},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78766318146511649},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78766318146511649},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78766318146511649},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78766318146511649},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78766318146511649},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78766318146511649},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78766318146511649},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78766318146511649},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78766318146511649},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78766318146511649},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78766318146511649},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78766318146511649},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78766318146511649},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78766318146511649},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78766318146511527},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.8417530293713078},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.77969016702664784},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.71190684232513546},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.63245387440980694},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.58080578196401855},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.49243589700374552},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36300241372047343},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.23756312753346107},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19118758315967452},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1290287001653159},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12333993804807819},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.0338095960914795E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$924:$924, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E45","v":"Underground Low Voltage Common Trench"},{"$f":"INDEX('RAB input'!531:531, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":59.011822492849106},1.0121388831768101,0.70774636880165076,58.304076124047455,{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5018038803069929},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4118273091530336},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27812537618255984},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27812537618255984},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27812537618255984},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27812537618255984},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27812537618255984},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27812537618255984},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27812537618255984},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27812537618255984},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27812537618255984},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27812537618255984},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27812537618255984},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27812537618255984},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27812537618256095},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.32257339673616237},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.29510707932788999},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27264648648312673},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.26067912490150447},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.24781441499390458},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.21848227021059918},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19340573895875957},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12108097209970177},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.6721965381340314E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.5942091170893252E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.851279088317599E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.23206629363196E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$970:$970, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E46","v":"HVST Service Connections"},{"$f":"INDEX('RAB input'!532:532, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":3.4360091842836611E-8},1,3.4360091842836611E-8,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1016:$1016, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E47","v":"HV Service Connections"},{"$f":"INDEX('RAB input'!533:533, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":3.213984796291268},1.0150143697634801,4.7542140863449323E-2,3.1664426554278187,{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14851315128850823},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14851315128850823},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14851315128850823},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14851315128850823},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14851315128850823},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14851315128850823},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14851315128850823},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14851315128850823},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14851315128850823},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14851315128850823},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14851315128850823},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14851315128850823},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14851315128850823},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14851315128850823},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14851315128850823},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14851315128850823},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.5491598110759132E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.0258364815134597E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.0258364815134597E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.0258364815134597E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.0258364815134597E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.0258364815134597E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.0258364815134597E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.0258364815134597E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.0258364815134597E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.0258364815134597E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.0258364815134597E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.0258364815134631E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.2158860424176575E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.9394660250053906E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.7299245793686611E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.246503330559912E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8653323011973812E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.6018465960129702E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.3693705504184179E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.2256529332453458E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.0825600040058304E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.466506831261322E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.105111045981164E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.4170213397054969E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1062:$1062, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E48","v":"HV Metering CA Service Connections"},{"$f":"INDEX('RAB input'!534:534, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0.83163908191234881},1.024035127406721,1.951940002369934E-2,0.81211968188864947,{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8398596748051553E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8398596748051553E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8398596748051553E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8398596748051553E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8398596748051553E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8398596748051553E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8398596748051553E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8398596748051553E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8398596748051553E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8398596748051553E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8398596748051553E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8398596748051553E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8398596748051553E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8398596748051553E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8398596748051553E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8398596748051553E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8398596748051553E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8398596748051553E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8398596748051553E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8398596748051553E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8398596748051553E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8398596748051553E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8398596748051553E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8398596748051553E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8398596748051553E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8398596748051553E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8398596748051553E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8398596748050838E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.443839596930153E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.1869849394893035E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.9583325262555644E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.9261044430016454E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.7314377375230708E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.6205119088526861E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.7291902794132677E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3549626254177119E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.6473973642973751E-4},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.705038280624393E-4},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.9378701324036349E-4},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7857830859055369E-4},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1108:$1108, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E49","v":"HV/LV Service Connections"},{"$f":"INDEX('RAB input'!535:535, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":5.0651880304176355},1.0089235482394274,4.4799677646611968E-2,5.0203883527710236,{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.25284789407598873},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.25284789407598873},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.25284789407598873},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.25284789407598873},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.25284789407598873},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.25284789407598873},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.25284789407598873},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.25284789407598873},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.25284789407598873},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.25284789407598873},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.25284789407598873},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.25284789407598873},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.25284789407598873},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.25284789407598873},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.24139398911956433},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.1379329451359668E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.1379329451359668E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.1379329451359668E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.1379329451359668E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.1379329451359668E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.1379329451359668E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.1379329451359668E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.1379329451359668E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.1379329451359668E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.1379329451359668E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.1379329451359668E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.1379329451359668E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.1379329451359627E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.4816813175968116E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.9817120956265235E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.6027081633995043E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7647779987976063E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.0753424623553802E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5987679209940671E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.1782814861448676E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.91833509762311E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.6595186010065764E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.4233859009302729E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.8162050453692923E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.1854028214986222E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1154:$1154, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E50","v":"Business LV Service Connections"},{"$f":"INDEX('RAB input'!536:536, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":6.7328839208102362},1.013432146801037,8.9238421638917487E-2,6.6436454991713187,{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0669768545356406},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.20572879847479686},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19096507439603153},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19096507439603153},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19096507439603153},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19096507439603153},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19096507439603153},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19096507439603153},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19096507439603153},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19096507439603153},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19096507439603153},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19096507439603153},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19096507439603153},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19096507439603153},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19096507439603153},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19096507439603153},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19096507439603153},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19096507439603153},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19096507439603153},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19096507439603153},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19096507439603153},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19096507439603153},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.19096507439603178},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.20177709749930386},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.18574230806996869},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1736787210140088},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14671762736615909},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12526601892682085},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11103322463095745},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.8357434886466311E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.0588190335195787E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.0957051540947761E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.3150629519592947E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.4626179993118182E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.8778800061678029E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1200:$1200, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E51","v":"Business LV Metering CA Service Connections"},{"$f":"INDEX('RAB input'!537:537, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":4.5130748358236774},1.0562759910343609,0.24044639957167302,4.2726284362520044,{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.20681115584928189},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.20681115584928189},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.20681115584928189},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.20681115584928189},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.20681115584928189},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.20681115584928189},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.20681115584928189},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.20681115584928189},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.20681115584928189},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.20681115584928189},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.20681115584928189},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.20681115584928189},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.20681115584928167},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.240898358677932},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.21451906417292005},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.18959889289390466},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.17691391932516254},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15550257632822503},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14669800354503237},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.15663145612773549},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12189990007292767},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.7191572597224437E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.2909949119294515E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5913375607521426E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.5406341743459064E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1246:$1246, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E52","v":"Domestic LV Service Connections"},{"$f":"INDEX('RAB input'!538:538, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":78.821091441161215},1.0086237379339198,0.67392072057165819,78.147170720589557,{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.8274737279799904},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.8274737279799904},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.8274737279799904},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.8274737279799904},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.8274737279799904},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.8274737279799904},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.8274737279799904},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.8274737279799904},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.8274737279799904},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.0932627481862509},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5246773190259875},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5246773190259875},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5246773190259875},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5246773190259875},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5246773190259875},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5246773190259875},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5246773190259875},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5246773190259875},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5246773190259875},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5246773190259875},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5246773190259875},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5246773190259875},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5246773190259857},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.609847719839252},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.478005245961862},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3784406723301155},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.1622731059104023},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.98815520365763831},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.87386211867327601},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.77264451866043227},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.71032870298878448},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.64254063318737964},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.58363560925878644},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.43681580132218367},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.14928994145541055},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1292:$1292, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E53","v":"Domestic LV Metering CA Service Connections"},{"$f":"INDEX('RAB input'!539:539, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":10.643330202281842},1.1161523685059354,1.1075978931448347,9.535732309137007,{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.62716383573245948},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.62716383573245948},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.62716383573245948},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.62716383573245948},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.62716383573245948},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.62716383573245948},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.62716383573245948},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.62716383573245926},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.58118849873833045},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.55627077294978577},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.51686962247488788},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.50791021533029879},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.47922826662286072},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4544975655034757},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.48548047640313802},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.37581233357871219},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.23658903310612692},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.1336230871697332},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.11183551176026391},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.9116239639719574E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1338:$1338, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E54","v":"Emergency Network Spares"},{"$f":"INDEX('RAB input'!540:540, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":3.1496128629661255},1,3.1496128629661255,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1384:$1384, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E55","v":"Motor Vehicles"},{"$f":"INDEX('RAB input'!541:541, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":18.90707251503293},1.2786974433237339,4.1208753471653345,14.786197167867595,{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.2601230136100252},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.2717241959750378},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7105430141631182},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.0980786899732657},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5201836326023743},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.92554462154377537},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1430:$1430, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E56","v":"Minor Assets"},{"$f":"INDEX('RAB input'!542:542, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":75.004771813892489},0.97579016255938678,-1.860905553835309,{"$f":"SUM(H40:XFD40)","v":76.865677367727798},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":23.624077526060905},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":20.532254944539638},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":16.216991582213595},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.905399609393694},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5869537055199539},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1476:$1476, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E57","v":"Non-System Property"},{"$f":"INDEX('RAB input'!543:543, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":43.42339763363379},{"$f":"IF($G41=0, 1, (1+$F41/$G41))","v":1.0266792233500146},{"$f":"$D41-$G41","v":1.128397748523696},42.294999885110094,{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.527270516222734},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.527270516222734},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.527270516222734},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.527270516222734},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.527270516222734},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0610260377949403},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0366577289101355},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0366577289101355},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0366577289101355},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0366577289101355},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0366577289101355},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0366577289101355},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0366577289101355},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0366577289101355},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0366577289101355},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0366577289101355},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0366577289101355},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0366577289101355},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0366577289101355},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0366577289101355},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0366577289101355},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0366577289101355},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0366577289101355},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0366577289101355},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0366577289101355},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0366577289101355},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0366577289101355},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0366577289101311},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.50621890858137697},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.57686323367264536},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.61076613815069203},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.61076613815069203},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.61076613815069192},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.61414065775558668},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.54575630938628983},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.50544991018971985},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.41254228395274084},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36694673002997219},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.25158878556279418},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.17934599659530132},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1522:$1522, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E58","v":"Spare Parts"},{"$f":"INDEX('RAB input'!544:544, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":16.411582266536531},1,16.411582266536531,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1568:$1568, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E59","v":"NEM Assets"},{"$f":"INDEX('RAB input'!545:545, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":-1.920823523375023E-5},1,-1.920823523375023E-5,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1614:$1614, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E60","v":"Business Management Systems"},{"$f":"INDEX('RAB input'!546:546, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":3.7306144316149537},0.60334058753897613,-2.4526500605554054,6.183264492170359,{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5458161230425898},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5458161230425898},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5458161230425898},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5458161230425895},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1660:$1660, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E61","v":"Land"},{"$f":"INDEX('RAB input'!547:547, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":1.6639318565314125},1,1.6639318565314125,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E62","v":"Easements"},{"$f":"INDEX('RAB input'!548:548, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":4.4894639080322332},1,4.4894639080322332,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1752:$1752, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E63","v":0},{"$f":"INDEX('RAB input'!549:549, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1798:$1798, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E64","v":0},{"$f":"INDEX('RAB input'!550:550, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1844:$1844, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E65","v":0},{"$f":"INDEX('RAB input'!551:551, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1890:$1890, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E66","v":0},{"$f":"INDEX('RAB input'!552:552, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1936:$1936, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E67","v":0},{"$f":"INDEX('RAB input'!553:553, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1982:$1982, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E68","v":0},{"$f":"INDEX('RAB input'!554:554, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2028:$2028, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E69","v":0},{"$f":"INDEX('RAB input'!555:555, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2074:$2074, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E70","v":0},{"$f":"INDEX('RAB input'!556:556, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2120:$2120, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E71","v":0},{"$f":"INDEX('RAB input'!557:557, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2166:$2166, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E72","v":0},{"$f":"INDEX('RAB input'!558:558, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2212:$2212, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E73","v":"Buildings"},{"$f":"INDEX('RAB input'!559:559, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":-0.86132411640862228},1,-0.86132411640862228,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2258:$2258, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E74","v":"Equity raising costs"},{"$f":"INDEX('RAB input'!560:560, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":1.4768592579796913},1.0249336526147039,3.5927687226714244E-2,1.4409315707529771,{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7026759599521538E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7026759599521538E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7026759599521538E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7026759599521538E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7026759599521538E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7026759599521538E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7026759599521538E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7026759599521538E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7026759599521538E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7026759599521538E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7026759599521538E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7026759599521538E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7026759599521538E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7026759599521538E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7026759599521538E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7026759599521538E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7026759599521538E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7026759599521538E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7026759599521538E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7026759599521538E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7026759599521538E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7026759599521538E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7026759599521538E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7026759599521538E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7026759599521538E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7026759599521538E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7026759599521538E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7026759599521538E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.7026759599521538E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.5982445958554004E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.1284257315232082E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.1284257315232082E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.1284257315232082E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.1284257315232082E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.1284257315232082E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.309677506824779E-4},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2304:$2304, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$15:$15, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]

{"sheet":"Tracking output","index":6,"n_rows":165,"n_cols":68,"rows_kept":165,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,{"$f":"IF('RAB input'!$F$8='TAB input'!$F$8, 'RAB input'!$F$8, 'TAB input'!$F$8)&\" - Tracking output - Elec DNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"TasNetworks D - Tracking output - Elec DNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,null,null,"Year",null,null,{"$f":"IF('RAB input'!$H$11<>\"\", INDEX(RAB_years, SUM('RAB input'!$11:$11)), INDEX(TAB_years, SUM('TAB input'!$11:$11)))","v":"2023-24"},{"$f":"IF(LEN(G4)>4,CONCATENATE(LEFT(G4,4)+1&\"-\"&IF(RIGHT(G4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G4, 2)=\"99\", \"00\", RIGHT(G4,2)+1)),G4+1)","v":"2024-25"},"2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85"]
[null,null,null,"PTRM forecast depreciation output"]
[]
[null,null,null,{"$f":"\"Forecast RAB depreciation - Aligned ($m, \"&$G$4&\")\"","v":"Forecast RAB depreciation - Aligned ($m, 2023-24)"},null,"Check",{"$f":"SUM(H7:XFD7)","v":2197.0868026472917},{"$f":"SUM(H8:H57)","v":143.52684014639479},{"$f":"SUM(I8:I57)","v":138.89564796424867},131.63002650054992,123.67941491178351,116.51552471276023,103.68648361882575,97.78064352671791,97.490636447585572,91.277648639248582,75.289515137326617,71.139151821503845,62.24775719511635,55.027441845296877,52.721367259105804,50.17420872509053,49.843858759945363,49.570497153473326,48.929133812862105,48.49361097435002,46.960236354504161,46.379041386158676,46.118854524705654,46.066071131637223,46.927287060038708,45.268630393466566,42.992849148819744,38.06954408488901,36.292033680186783,33.774041259743157,29.829753843057791,20.589991028520309,18.074365995435624,15.162805552004036,12.530567614885951,9.5102475102596387,5.6333569172657976,4.9329334360911012,4.1279724242962361,3.5910385848515198,2.9913728153670789,2.1783804174169887,2.1697689750604305,2.1608841576939888,2.1548557098745098,2.1523576005984153,2.1459718094390872,2.1359650789037272,2.1245635480743474,2.4520197513925797,2.257218739018346,2.0688850706165556,1.8881988026525889,1.7588033622989871,1.5289129484565924,1.2035523563636243,0.91883390032687329,0.76850349076764146,0.57464102267570449,0.47235332695091775,0.22972868034067306,0]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D25","v":"Asset Class 1"},{"$f":"'RAB input'!$E25","v":"Overhead Subtransmission Lines (Urban)"},{"$f":"IF(AND('RAB input'!$F456=\"No\", $G8=0), \"TRUE\", ROUND('RAB tracking summary'!$D9, 6)=ROUND($G8, 6))","v":true},{"$f":"SUM(H8:XFD8)","v":13.890118604308675},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=H$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=H$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!H9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.62728770337408923},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=I$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=I$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!I9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.62728770337408923},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=J$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=J$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!J9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.62728770337408923},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=K$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=K$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!K9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.62728770337408923},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=L$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=L$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!L9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.62728770337408923},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=M$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=M$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!M9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.62728770337408923},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=N$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=N$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!N9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.62728770337408923},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=O$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=O$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!O9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.62728770337408923},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=P$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=P$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!P9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.62728770337408923},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=Q$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!Q9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.62728770337408923},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=R$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=R$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!R9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.62728770337408923},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=S$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=S$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!S9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.62728770337408923},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=T$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=T$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!T9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.62728770337408923},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=U$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=U$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!U9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.62728770337408923},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=V$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=V$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!V9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.62728770337408923},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=W$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=W$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!W9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.62728770337408923},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=X$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=X$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!X9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.62728770337408923},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=Y$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!Y9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.1887310569200113},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=Z$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!Z9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.11613312260381678},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AA$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AA9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.11613312260381678},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AB$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AB9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.11613312260381678},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AC$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AC9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.11613312260381678},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AD$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AD9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.11613312260381678},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AE$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AE9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.11613312260381678},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AF$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AF9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.11613312260381678},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AG$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AG9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.11613312260381678},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AH$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AH9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.11613312260381678},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AI$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AI9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.11613312260381678},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AJ9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.11613312260381678},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AK$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AK9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.11613312260381678},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AL$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AL9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.11613312260381678},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AM$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AM9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.11613312260381678},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AN$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AN9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.11613312260381678},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AO$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AO9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.11613312260381678},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AP$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AP9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.11613312260381678},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AQ9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.11613312260381678},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AR$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AR9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.11613312260381678},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AS$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AS9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.11613312260381652},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AT$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AT9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.1413599976392475},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AU$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AU9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0.10219111194189701},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AV$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AV9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":8.1279503956507945E-2},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AW$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AW9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":7.2668061599949721E-2},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AX$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AX9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":6.3783244233508188E-2},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AY$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AY9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.7754796414029162E-2},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AZ9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":5.5256687137934531E-2},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BA$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BA9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":4.8870895978606492E-2},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BB$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BB9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":3.8864165443246612E-2},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BC$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BC9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":2.746263461386286E-2},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BD$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BD9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":1.6494306355364502E-2},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BE$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BE9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":8.8487326386645863E-3},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BF$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BF9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BG$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BG9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BH$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BH9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BI$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BI9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BJ9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BK$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BK9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BL$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BL9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BM$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BM9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BN$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BN9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BO$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BO9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BP$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BP9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D26","v":"Asset Class 2"},{"$f":"'RAB input'!$E26","v":"Underground Subtransmission Lines (Urban)"},{"$f":"IF(AND('RAB input'!$F457=\"No\", $G9=0), \"TRUE\", ROUND('RAB tracking summary'!$D10, 6)=ROUND($G9, 6))","v":true},{"$f":"SUM(H9:XFD9)","v":10.581624552287721},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=H$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=H$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!H10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0.39203978546902984},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=I$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=I$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!I10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0.39203978546902984},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=J$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=J$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!J10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0.39203978546902984},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=K$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=K$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!K10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0.39203978546902984},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=L$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=L$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!L10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0.39203978546902984},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=M$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=M$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!M10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0.39203978546902984},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=N$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=N$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!N10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0.39203978546902984},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=O$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=O$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!O10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0.39203978546902984},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=P$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=P$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!P10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0.39203978546902984},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=Q$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!Q10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0.39203978546902984},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=R$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=R$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!R10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0.39203978546902984},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=S$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=S$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!S10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0.39203978546902984},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=T$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=T$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!T10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0.39203978546902984},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=U$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=U$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!U10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0.39203978546902984},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=V$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=V$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!V10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0.39203978546902984},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=W$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=W$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!W10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0.39203978546902984},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=X$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=X$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!X10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0.39203978546902984},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=Y$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!Y10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0.39203978546902984},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=Z$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!Z10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0.39203978546902984},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AA$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AA10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0.39203978546902984},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AB$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AB10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0.39203978546902984},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AC$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AC10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0.39203978546902984},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AD$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AD10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0.39203978546902984},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AE$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AE10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0.39203978546902984},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AF$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AF10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0.39203978546902984},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AG$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AG10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0.35316107194949187},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AH$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AH10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.1082462657079543E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AI$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AI10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.1082462657079543E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AJ10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.1082462657079543E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AK$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AK10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.1082462657079543E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AL$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AL10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.1082462657079543E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AM$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AM10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.1082462657079543E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AN$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AN10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.1082462657079543E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AO$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AO10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.1082462657079543E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AP$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AP10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.1082462657079543E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AQ10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.1082462657079543E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AR$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AR10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.1082462657079543E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AS$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AS10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.1082462657079543E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AT$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AT10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.1082462657079543E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AU$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AU10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.1082462657079543E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AV$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AV10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.1082462657079543E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AW$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AW10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.1082462657079543E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AX$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AX10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.1082462657079543E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AY$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AY10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.1082462657079543E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AZ10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.1082462657079543E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BA$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BA10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.1082462657079543E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BB$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BB10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.1082462657079543E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BC$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BC10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.108246265708035E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BD$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BD10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":2.3855535815837367E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BE$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BE10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":2.0081927642304518E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BF$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BF10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.7058512212736611E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BG$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BG10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.6841408156694469E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BH$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BH10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.6262973740101588E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BI$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BI10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.6088183053313745E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BJ10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.6088183053313748E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BK$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BK10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.610883572279281E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BL$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BL10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.5598373675612459E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BM$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BM10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.4656013987090547E-2},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BN$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BN10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":9.0800863008446784E-3},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BO$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BO10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.9346317960989392E-3},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BP$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BP10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D27","v":"Asset Class 3"},{"$f":"'RAB input'!$E27","v":"Urban Zone Substations"},{"$f":"IF(AND('RAB input'!$F458=\"No\", $G10=0), \"TRUE\", ROUND('RAB tracking summary'!$D11, 6)=ROUND($G10, 6))","v":true},48.694014509779869,{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=H$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=H$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!H11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":2.2221780125049664},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=I$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=I$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!I11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":2.2221780125049664},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=J$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=J$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!J11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":2.2221780125049664},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=K$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=K$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!K11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":2.2221780125049664},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=L$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=L$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!L11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":2.2221780125049664},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=M$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=M$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!M11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":2.2221780125049664},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=N$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=N$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!N11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":2.2221780125049664},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=O$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=O$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!O11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":2.2221780125049664},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=P$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=P$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!P11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":2.2221780125049664},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=Q$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!Q11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":2.2221780125049664},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=R$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=R$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!R11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":2.2221780125049664},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=S$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=S$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!S11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":2.2221780125049664},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=T$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=T$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!T11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":2.2221780125049664},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=U$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=U$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!U11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":2.2221780125049664},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=V$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=V$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!V11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":2.2221780125049664},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=W$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=W$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!W11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":2.2221780125049664},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=X$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=X$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!X11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":2.2221780125049664},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=Y$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!Y11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":2.2221780125049664},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=Z$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!Z11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":1.9405285693785186},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AA$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AA11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0.43318117513460747},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AB$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AB11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0.43318117513460747},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AC$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AC11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0.43318117513460747},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AD$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AD11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0.43318117513460747},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AE$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AE11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0.43318117513460747},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AF$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AF11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0.43318117513460747},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AG$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AG11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0.43318117513460747},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AH$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AH11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0.43318117513460747},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AI$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AI11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0.43318117513461096},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AJ11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0.63901251816232563},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AK$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AK11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0.56812764342527255},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AL$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AL11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0.39994395002870037},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AM$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AM11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0.37470477555458764},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AN$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AN11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0.25218199504702504},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AO$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AO11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0.20286509614142184},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AP$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AP11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0.14479503956951834},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AQ11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0.14804703157558141},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AR$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AR11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":8.9101919439951882E-2},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AS$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AS11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":2.2920716102906576E-2},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AT$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AT11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":8.3933913015632796E-3},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AU$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AU11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":5.5570627516367084E-3},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AV$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AV11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AW$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AW11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AX$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AX11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AY$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AY11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AZ11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BA$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BA11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BB$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BB11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BC$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BC11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BD$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BD11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BE$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BE11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BF$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BF11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BG$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BG11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BH$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BH11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BI$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BI11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BJ11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BK$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BK11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BL$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BL11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BM$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BM11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BN$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BN11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BO$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BO11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BP$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BP11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D28","v":"Asset Class 4"},{"$f":"'RAB input'!$E28","v":"Rural Zone Substations"},{"$f":"IF(AND('RAB input'!$F459=\"No\", $G11=0), \"TRUE\", ROUND('RAB tracking summary'!$D12, 6)=ROUND($G11, 6))","v":true},7.546094221184708,{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=H$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=H$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!H12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.26277529920588466},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=I$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=I$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!I12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.26277529920588466},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=J$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=J$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!J12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.26277529920588466},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=K$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=K$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!K12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.26277529920588466},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=L$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=L$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!L12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.26277529920588466},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=M$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=M$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!M12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.26277529920588466},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=N$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=N$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!N12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.26277529920588466},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=O$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=O$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!O12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.26277529920588466},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=P$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=P$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!P12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.26277529920588466},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=Q$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!Q12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.26277529920588466},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=R$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=R$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!R12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.26277529920588466},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=S$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=S$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!S12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.26277529920588466},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=T$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=T$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!T12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.26277529920588466},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=U$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=U$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!U12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.26277529920588466},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=V$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=V$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!V12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.26277529920588466},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=W$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=W$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!W12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.26277529920588466},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=X$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=X$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!X12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.26277529920588466},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=Y$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!Y12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.20282238401994304},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=Z$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!Z12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.15516523568998719},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AA$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AA12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.15516523568998719},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AB$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AB12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.15516523568998719},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AC$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AC12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.15516523568998719},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AD$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AD12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.15516523568998719},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AE$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AE12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.15516523568998719},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AF$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AF12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.15516523568998719},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AG$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AG12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.15516523568998719},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AH$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AH12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.15516523568998719},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AI$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AI12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.15516523568998664},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AJ12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.2146182927319927},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AK$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AK12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.20416225768857743},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AL$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AL12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.16792927325379456},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AM$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AM12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.15366686876114433},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AN$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AN12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.14756413836363036},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AO$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AO12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.13408086476883199},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AP$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AP12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.11504885367563741},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AQ12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":9.2423831080375093E-2},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AR$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AR12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":5.6847706604936842E-2},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AS$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AS12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":3.7952694826200971E-2},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AT$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AT12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":1.450037618219857E-4},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AU$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AU12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":-3.9175208516029462E-7},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AV$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AV12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AW$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AW12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AX$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AX12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AY$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AY12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AZ12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BA$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BA12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BB$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BB12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BC$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BC12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BD$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BD12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BE$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BE12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BF$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BF12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BG$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BG12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BH$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BH12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BI$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BI12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BJ12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BK$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BK12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BL$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BL12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BM$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BM12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BN$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BN12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BO$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BO12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BP$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BP12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D29","v":"Asset Class 5"},{"$f":"'RAB input'!$E29","v":"SCADA"},{"$f":"IF(AND('RAB input'!$F460=\"No\", $G12=0), \"TRUE\", ROUND('RAB tracking summary'!$D13, 6)=ROUND($G12, 6))","v":true},21.024499076179819,{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=H$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=H$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!H13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":6.187419342837841},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=I$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=I$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!I13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":5.8485334029513174},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=J$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=J$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!J13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":3.5262464520754717},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=K$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=K$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!K13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":1.5417906233846832},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=L$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=L$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!L13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":1.4058699183907024},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=M$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=M$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!M13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":1.1559132385477069},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=N$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=N$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!N13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0.70317846613753721},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=O$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=O$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!O13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0.41317138700521044},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=P$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=P$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!P13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0.14351555048871692},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=Q$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!Q13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":9.8860694360626361E-2},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=R$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=R$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!R13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=S$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=S$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!S13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=T$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=T$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!T13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=U$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=U$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!U13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=V$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=V$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!V13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=W$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=W$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!W13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=X$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=X$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!X13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=Y$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!Y13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=Z$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!Z13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AA$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AA13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AB$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AB13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AC$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AC13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AD$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AD13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AE$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AE13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AF$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AF13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AG$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AG13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AH$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AH13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AI$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AI13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AJ13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AK$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AK13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AL$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AL13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AM$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AM13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AN$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AN13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AO$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AO13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AP$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AP13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AQ13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AR$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AR13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AS$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AS13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AT$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AT13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AU$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AU13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AV$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AV13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AW$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AW13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AX$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AX13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AY$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AY13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AZ13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BA$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BA13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BB$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BB13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BC$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BC13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BD$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BD13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BE$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BE13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BF$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BF13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BG$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BG13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BH$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BH13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BI$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BI13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BJ13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BK$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BK13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BL$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BL13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BM$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BM13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BN$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BN13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BO$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BO13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BP$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BP13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D30","v":"Asset Class 6"},{"$f":"'RAB input'!$E30","v":"Distribution Switching Stations (Ground)"},{"$f":"IF(AND('RAB input'!$F461=\"No\", $G13=0), \"TRUE\", ROUND('RAB tracking summary'!$D14, 6)=ROUND($G13, 6))","v":true},13.530893284692727,{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=H$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=H$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!H14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0.64329662928404308},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=I$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=I$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!I14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0.64329662928404308},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=J$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=J$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!J14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0.64329662928404308},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=K$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=K$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!K14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0.64329662928404308},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=L$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=L$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!L14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0.64329662928404308},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=M$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=M$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!M14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0.64329662928404308},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=N$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=N$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!N14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0.64329662928404308},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=O$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=O$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!O14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0.64329662928404308},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=P$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=P$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!P14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0.64329662928404308},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=Q$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!Q14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0.64329662928404308},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=R$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=R$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!R14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0.64329662928404308},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=S$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=S$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!S14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0.64329662928404308},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=T$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=T$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!T14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0.64329662928404308},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=U$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=U$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!U14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0.64329662928404308},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=V$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=V$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!V14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0.64329662928404308},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=W$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=W$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!W14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0.64329662928404308},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=X$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=X$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!X14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0.64329662928404308},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=Y$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!Y14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0.64329662928404308},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=Z$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!Z14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0.64329662928404308},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AA$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AA14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0.64329662928404308},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AB$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AB14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0.18709354799167549},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AC$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AC14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":5.8857546462777735E-3},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AD$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AD14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":5.8857546462777735E-3},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AE$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AE14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":5.8857546462777735E-3},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AF$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AF14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":5.8857546462777735E-3},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AG$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AG14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":5.8857546462777735E-3},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AH$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AH14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":5.8857546462777735E-3},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AI$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AI14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":5.8857546462769608E-3},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AJ14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":7.1441288142355369E-2},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AK$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AK14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":6.6188705282510432E-2},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AL$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AL14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":6.0008382164403351E-2},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AM$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AM14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":5.3081141143791137E-2},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AN$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AN14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":4.7220723946885611E-2},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AO$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AO14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":3.9148149349472937E-2},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AP$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AP14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":3.0007245946264697E-2},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AQ14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":2.9399467605363976E-2},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AR$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AR14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":1.9366201217636804E-2},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AS$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AS14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":1.1282030681027296E-2},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AT$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AT14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":6.4551860550001441E-3},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AU$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AU14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":3.0683469615413158E-3},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AV$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AV14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AW$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AW14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AX$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AX14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AY$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AY14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AZ14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BA$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BA14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BB$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BB14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BC$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BC14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BD$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BD14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BE$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BE14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BF$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BF14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BG$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BG14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BH$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BH14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BI$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BI14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BJ14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BK$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BK14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BL$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BL14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BM$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BM14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BN$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BN14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BO$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BO14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BP$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BP14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D31","v":"Asset Class 7"},{"$f":"'RAB input'!$E31","v":"Overhead High Voltage Lines Urban"},{"$f":"IF(AND('RAB input'!$F462=\"No\", $G14=0), \"TRUE\", ROUND('RAB tracking summary'!$D15, 6)=ROUND($G14, 6))","v":true},165.1802888639605,{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=H$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=H$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!H15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":8.3581991070840651},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=I$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=I$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!I15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":8.3581991070840651},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=J$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=J$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!J15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":8.3581991070840651},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=K$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=K$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!K15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":8.3581991070840651},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=L$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=L$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!L15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":8.3581991070840651},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=M$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=M$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!M15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":8.3581991070840651},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=N$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=N$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!N15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":8.3581991070840651},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=O$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=O$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!O15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":8.3581991070840651},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=P$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=P$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!P15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":8.3581991070840651},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=Q$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!Q15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":8.3581991070840651},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=R$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=R$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!R15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":8.3581991070840651},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=S$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=S$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!S15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":7.7190121716586564},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=T$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=T$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!T15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":3.6342751570862171},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=U$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=U$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!U15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":3.6342751570862171},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=V$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=V$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!V15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":3.6342751570862171},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=W$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=W$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!W15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":3.6342751570862171},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=X$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=X$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!X15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":3.6342751570862171},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=Y$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!Y15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":3.6342751570862171},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=Z$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!Z15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":3.6342751570862171},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AA$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AA15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":3.6342751570862171},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AB$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AB15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":3.6342751570862171},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AC$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AC15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":3.6342751570862171},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AD$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AD15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":3.6342751570862153},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AE$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AE15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":3.7601826918259329},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AF$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AF15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":3.5014387311131157},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AG$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AG15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":3.234652133914246},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AH$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AH15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":3.0081065728579119},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AI$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AI15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":2.7528478159272427},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AJ15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":2.3721249214643803},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AK$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AK15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":1.9292450982105218},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AL$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AL15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":1.7225312270172621},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AM$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AM15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":1.3549869591212187},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AN$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AN15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0.96337474078381047},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AO$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AO15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0.62962225499506608},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AP$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AP15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0.3149466391979549},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AQ15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AR$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AR15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AS$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AS15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AT$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AT15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AU$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AU15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AV$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AV15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AW$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AW15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AX$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AX15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AY$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AY15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AZ15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BA$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BA15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BB$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BB15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BC$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BC15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BD$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BD15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BE$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BE15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BF$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BF15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BG$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BG15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BH$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BH15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BI$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BI15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BJ15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BK$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BK15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BL$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BL15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BM$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BM15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BN$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BN15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BO$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BO15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BP$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BP15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D32","v":"Asset Class 8"},{"$f":"'RAB input'!$E32","v":"Overhead High Voltage Lines Rural"},{"$f":"IF(AND('RAB input'!$F463=\"No\", $G15=0), \"TRUE\", ROUND('RAB tracking summary'!$D16, 6)=ROUND($G15, 6))","v":true},485.67832376907,{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=H$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=H$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!H16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":31.062018909467362},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=I$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=I$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!I16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":31.062018909467362},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=J$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=J$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!J16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":31.062018909467362},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=K$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=K$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!K16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":31.062018909467362},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=L$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=L$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!L16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":31.062018909467362},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=M$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=M$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!M16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":31.062018909467362},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=N$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=N$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!N16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":31.062018909467362},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=O$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=O$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!O16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":31.062018909467362},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=P$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=P$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!P16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":25.170002418925726},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=Q$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!Q16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":9.9948783746601872},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=R$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=R$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!R16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":9.9948783746601872},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=S$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=S$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!S16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":9.9948783746601872},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=T$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=T$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!T16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":9.9948783746601872},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=U$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=U$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!U16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":9.9948783746601872},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=V$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=V$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!V16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":9.9948783746601872},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=W$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=W$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!W16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":9.9948783746601872},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=X$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=X$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!X16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":9.9948783746601872},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=Y$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!Y16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":9.9948783746601872},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=Z$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!Z16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":9.9948783746601872},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AA$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AA16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":9.9948783746601872},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AB$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AB16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":9.9948783746601872},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AC$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AC16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":9.9948783746601872},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AD$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AD16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":9.9948783746601944},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AE$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AE16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":10.442562611339708},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AF$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AF16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":9.7571310868857459},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AG$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AG16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":9.072027649965694},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AH$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AH16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":8.4292609588556999},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AI$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AI16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":7.7974748185496532},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AJ16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":6.6646977761548358},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AK$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AK16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":5.4901240152104398},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AL$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AL16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":4.7495386442699079},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AM$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AM16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":3.8731684286077073},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AN$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AN16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":2.8992456110749321},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AO$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AO16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":1.9101617424278334},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AP$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AP16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0.99847948582076618},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AQ16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AR$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AR16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AS$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AS16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AT$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AT16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AU$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AU16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AV$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AV16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AW$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AW16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AX$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AX16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AY$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AY16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AZ16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BA$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BA16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BB$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BB16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BC$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BC16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BD$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BD16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BE$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BE16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BF$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BF16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BG$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BG16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BH$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BH16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BI$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BI16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BJ16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BK$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BK16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BL$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BL16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BM$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BM16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BN$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BN16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BO$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BO16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BP$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BP16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D33","v":"Asset Class 9"},{"$f":"'RAB input'!$E33","v":"Voltage Regulators on Distribution Feeders"},{"$f":"IF(AND('RAB input'!$F464=\"No\", $G16=0), \"TRUE\", ROUND('RAB tracking summary'!$D17, 6)=ROUND($G16, 6))","v":true},17.127105200249375,{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=H$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=H$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!H17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.93236760399083407},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=I$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=I$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!I17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.93236760399083407},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=J$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=J$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!J17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.93236760399083407},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=K$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=K$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!K17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.93236760399083407},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=L$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=L$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!L17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.93236760399083407},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=M$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=M$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!M17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.93236760399083407},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=N$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=N$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!N17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.93236760399083407},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=O$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=O$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!O17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.93236760399083407},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=P$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=P$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!P17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.93236760399083407},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=Q$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!Q17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.93236760399083407},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=R$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=R$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!R17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.93236760399083407},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=S$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=S$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!S17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.2841255373213904},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=T$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=T$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!T17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.27817788431228258},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=U$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=U$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!U17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.27817788431228258},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=V$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=V$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!V17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.27817788431228258},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=W$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=W$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!W17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.27817788431228258},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=X$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=X$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!X17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.27817788431228258},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=Y$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!Y17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.27817788431228258},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=Z$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!Z17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.27817788431228258},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AA$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AA17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.27817788431228258},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AB$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AB17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.27817788431228258},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AC$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AC17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.27817788431228258},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AD$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AD17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.27817788431228258},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AE$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AE17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.27817788431228258},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AF$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AF17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.27817788431228258},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AG$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AG17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.27817788431228258},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AH$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AH17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.27817788431228258},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AI$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AI17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.27817788431228313},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AJ17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.304543281540819},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AK$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AK17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.27432240500786859},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AL$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AL17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.24987313565671962},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AM$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AM17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.21630899529927478},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AN$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AN17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.19753233062846615},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AO$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AO17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.17639442578598027},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AP$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AP17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.160243301435541},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AQ17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.15634494371177465},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AR$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AR17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.13746563796009409},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AS$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AS17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0.11151897245866603},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AT$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AT17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":8.7177407576492602E-2},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AU$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AU17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":6.4365032970577274E-2},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AV$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AV17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AW$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AW17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AX$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AX17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AY$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AY17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AZ17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BA$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BA17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BB$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BB17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BC$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BC17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BD$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BD17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BE$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BE17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BF$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BF17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BG$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BG17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BH$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BH17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BI$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BI17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BJ17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BK$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BK17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BL$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BL17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BM$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BM17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BN$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BN17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BO$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BO17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BP$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BP17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D34","v":"Asset Class 10"},{"$f":"'RAB input'!$E34","v":"Underground High Voltage Lines"},{"$f":"IF(AND('RAB input'!$F465=\"No\", $G17=0), \"TRUE\", ROUND('RAB tracking summary'!$D18, 6)=ROUND($G17, 6))","v":true},276.04284019626721,{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=H$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=H$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!H18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":8.3554215099332083},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=I$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=I$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!I18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":8.3554215099332083},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=J$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=J$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!J18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":8.3554215099332083},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=K$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=K$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!K18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":8.3554215099332083},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=L$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=L$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!L18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":8.3554215099332083},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=M$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=M$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!M18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":8.3554215099332083},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=N$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=N$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!N18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":8.3554215099332083},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=O$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=O$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!O18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":8.3554215099332083},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=P$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=P$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!P18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":8.3554215099332083},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=Q$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!Q18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":8.3554215099332083},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=R$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=R$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!R18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":8.3554215099332083},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=S$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=S$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!S18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":8.3554215099332083},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=T$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=T$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!T18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":8.3554215099332083},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=U$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=U$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!U18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":8.3554215099332083},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=V$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=V$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!V18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":8.3554215099332083},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=W$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=W$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!W18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":8.3554215099332083},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=X$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=X$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!X18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":8.3554215099332083},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=Y$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!Y18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":8.3554215099332083},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=Z$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!Z18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":8.3554215099332083},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AA$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AA18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":8.3554215099332083},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AB$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AB18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":8.3554215099332083},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AC$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AC18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":8.3554215099332083},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AD$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AD18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":8.3554215099332083},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AE$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AE18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":8.3554215099332083},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AF$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AF18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":8.3554215099332083},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AG$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AG18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":8.3554215099332083},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AH$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AH18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":8.3554215099332083},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AI$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AI18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":8.3554215099332083},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AJ18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":8.3554215099332083},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AK$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AK18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":7.750156300530346},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AL$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AL18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.98148773145522017},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AM$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AM18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.98148773145522017},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AN$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AN18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.98148773145522017},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AO$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AO18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.98148773145522017},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AP$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AP18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.98148773145522017},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AQ18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.98148773145522017},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AR$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AR18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.98148773145522017},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AS$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AS18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.98148773145522017},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AT$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AT18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.98148773145522017},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AU$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AU18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.98148773145522017},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AV$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AV18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.98148773145522017},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AW$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AW18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.98148773145522017},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AX$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AX18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.98148773145522017},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AY$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AY18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.98148773145522017},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AZ18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.98148773145522017},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BA$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BA18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.98148773145522017},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BB$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BB18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.98148773145522017},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BC$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BC18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.98148773145522339},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BD$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BD18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":1.2075262689827229},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BE$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BE18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":1.116053614016965},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BF$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BF18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":1.0327069226376926},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BG$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BG18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.94527733151031645},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BH$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BH18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.88244078691583661},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BI$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BI18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.77165813707511643},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BJ18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.62472207678495029},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BK$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BK18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.54025924246895451},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BL$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BL18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.4619286667419773},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BM$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BM18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.36293633741965747},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BN$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BN18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.25924635770690485},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BO$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BO18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0.11392519921891225},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BP$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BP18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D35","v":"Asset Class 11"},{"$f":"'RAB input'!$E35","v":"Underground High Voltage Lines SWER"},{"$f":"IF(AND('RAB input'!$F466=\"No\", $G18=0), \"TRUE\", ROUND('RAB tracking summary'!$D19, 6)=ROUND($G18, 6))","v":true},1.855171321185088,{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=H$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=H$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!H19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=I$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=I$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!I19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=J$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=J$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!J19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=K$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=K$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!K19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=L$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=L$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!L19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=M$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=M$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!M19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=N$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=N$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!N19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=O$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=O$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!O19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=P$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=P$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!P19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=Q$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!Q19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=R$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=R$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!R19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=S$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=S$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!S19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=T$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=T$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!T19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=U$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=U$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!U19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=V$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=V$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!V19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=W$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=W$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!W19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=X$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=X$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!X19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=Y$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!Y19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=Z$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!Z19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AA$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AA19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AB$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AB19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AC$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AC19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AD$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AD19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AE$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AE19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AF$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AF19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AG$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AG19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AH$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AH19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AI$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AI19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AJ19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AK$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AK19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AL$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AL19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AM$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AM19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AN$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AN19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AO$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AO19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AP$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AP19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.839270746494363E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AQ19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.3342709711070957E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AR$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AR19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":2.756796660035013E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AS$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AS19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":2.756796660035013E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AT$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AT19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":2.756796660035013E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AU$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AU19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":2.756796660035013E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AV$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AV19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":2.756796660035013E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AW$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AW19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":2.756796660035013E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AX$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AX19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":2.756796660035013E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AY$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AY19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":2.756796660035013E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AZ19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":2.756796660035013E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BA$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BA19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":2.756796660035013E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BB$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BB19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":2.756796660035013E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BC$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BC19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":2.756796660035013E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BD$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BD19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":2.7567966600350199E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BE$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BE19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":2.6135819203819605E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BF$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BF19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":2.4208626275336664E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BG$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BG19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":2.3521257766382669E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BH$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BH19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":2.2721091096318907E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BI$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BI19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":2.2721091096317869E-2},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BJ19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.9239895826230855E-4},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BK$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BK19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BL$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BL19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BM$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BM19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BN$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BN19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BO$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BO19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BP$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BP19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D36","v":"Asset Class 12"},{"$f":"'RAB input'!$E36","v":"Distribution Substations HV (Pole)"},{"$f":"IF(AND('RAB input'!$F467=\"No\", $G19=0), \"TRUE\", ROUND('RAB tracking summary'!$D20, 6)=ROUND($G19, 6))","v":true},2.0142400349729725,{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=H$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=H$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!H20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":7.732377556473842E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=I$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=I$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!I20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":7.732377556473842E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=J$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=J$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!J20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":7.732377556473842E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=K$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=K$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!K20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":7.732377556473842E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=L$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=L$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!L20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":7.732377556473842E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=M$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=M$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!M20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":7.732377556473842E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=N$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=N$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!N20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":7.732377556473842E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=O$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=O$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!O20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":7.732377556473842E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=P$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=P$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!P20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":7.732377556473842E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=Q$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!Q20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":7.732377556473842E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=R$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=R$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!R20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":7.732377556473842E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=S$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=S$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!S20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":7.732377556473842E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=T$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=T$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!T20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":7.732377556473842E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=U$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=U$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!U20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":7.732377556473842E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=V$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=V$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!V20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":7.732377556473842E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=W$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=W$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!W20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":7.732377556473842E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=X$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=X$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!X20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":7.732377556473842E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=Y$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!Y20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":7.732377556473842E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=Z$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!Z20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":7.732377556473842E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AA$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AA20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":7.732377556473842E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AB$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AB20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":7.732377556473842E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AC$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AC20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":4.5569040368997782E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AD$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AD20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":2.8996503113982667E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AE$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AE20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":2.8996503113982667E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AF$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AF20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":2.8996503113982667E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AG$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AG20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":2.8996503113982667E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AH$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AH20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":2.8996503113982667E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AI$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AI20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":2.8996503113982646E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AJ20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":3.1603003828226957E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AK$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AK20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":2.8035696333332822E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AL$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AL20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":2.4221375744612379E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AM$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AM20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":1.9616448082071091E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AN$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AN20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":1.5968475355674128E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AO$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AO20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":1.3335508246084716E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AP$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AP20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":1.0797376383148699E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AQ20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":9.2399242102239477E-3},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AR$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AR20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":7.6051540071558482E-3},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AS$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AS20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":5.5323449524797303E-3},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AT$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AT20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":3.4006473887430752E-3},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AU$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AU20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":1.5367345288179158E-3},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AV$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AV20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AW$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AW20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AX$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AX20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AY$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AY20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AZ20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BA$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BA20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BB$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BB20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BC$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BC20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BD$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BD20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BE$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BE20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BF$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BF20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BG$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BG20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BH$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BH20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BI$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BI20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BJ20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BK$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BK20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BL$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BL20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BM$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BM20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BN$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BN20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BO$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BO20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BP$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BP20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D37","v":"Asset Class 13"},{"$f":"'RAB input'!$E37","v":"Distribution Substations HV (Ground)"},{"$f":"IF(AND('RAB input'!$F468=\"No\", $G20=0), \"TRUE\", ROUND('RAB tracking summary'!$D21, 6)=ROUND($G20, 6))","v":true},48.941762373202764,{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=H$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=H$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!H21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":2.6502896948440071},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=I$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=I$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!I21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":2.6502896948440071},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=J$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=J$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!J21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":2.6502896948440071},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=K$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=K$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!K21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":2.6502896948440071},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=L$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=L$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!L21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":2.4836139341922743},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=M$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=M$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!M21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2000209569804399},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=N$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=N$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!N21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2000209569804399},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=O$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=O$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!O21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2000209569804399},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=P$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=P$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!P21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2000209569804399},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=Q$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!Q21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2000209569804399},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=R$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=R$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!R21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2000209569804399},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=S$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=S$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!S21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2000209569804399},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=T$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=T$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!T21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2000209569804399},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=U$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=U$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!U21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2000209569804399},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=V$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=V$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!V21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2000209569804399},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=W$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=W$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!W21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2000209569804399},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=X$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=X$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!X21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2000209569804399},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=Y$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!Y21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2000209569804399},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=Z$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!Z21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2000209569804399},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AA$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AA21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2000209569804399},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AB$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AB21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2000209569804399},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AC$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AC21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2000209569804399},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AD$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AD21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2000209569804399},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AE$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AE21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2000209569804399},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AF$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AF21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2000209569804399},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AG$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AG21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2000209569804399},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AH$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AH21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2000209569804399},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AI$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AI21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.2000209569804399},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AJ21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.204582402993001},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AK$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AK21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.1530315352176792},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AL$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AL21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":1.0863169331012961},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AM$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AM21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0.9961090899088203},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AN$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AN21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0.88259955884312669},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AO$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AO21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0.7332571289587817},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AP$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AP21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0.60573564910288502},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AQ21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0.54172706302642404},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AR$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AR21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0.44492138353407973},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AS$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AS21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0.30973020343251695},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AT$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AT21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0.20875726893239216},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AU$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AU21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":8.973943203337735E-2},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AV$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AV21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AW$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AW21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AX$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AX21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AY$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AY21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AZ21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BA$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BA21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BB$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BB21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BC$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BC21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BD$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BD21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BE$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BE21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BF$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BF21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BG$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BG21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BH$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BH21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BI$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BI21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BJ21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BK$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BK21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BL$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BL21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BM$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BM21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BN$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BN21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BO$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BO21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BP$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BP21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D38","v":"Asset Class 14"},{"$f":"'RAB input'!$E38","v":"Distribution Substations LV (Pole)"},{"$f":"IF(AND('RAB input'!$F469=\"No\", $G21=0), \"TRUE\", ROUND('RAB tracking summary'!$D22, 6)=ROUND($G21, 6))","v":true},173.57816473044392,{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=H$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=H$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!H22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":10.861850479109014},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=I$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=I$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!I22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":10.861850479109014},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=J$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=J$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!J22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":10.861850479109014},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=K$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=K$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!K22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":10.861850479109014},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=L$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=L$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!L22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":10.861850479109014},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=M$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=M$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!M22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":10.861850479109014},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=N$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=N$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!N22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":10.861850479109014},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=O$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=O$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!O22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":10.861850479109014},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=P$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=P$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!P22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":10.861850479109014},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=Q$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!Q22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":10.861850479109014},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=R$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=R$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!R22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":9.4450617818335036},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=S$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=S$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!S22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":2.3258709341336581},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=T$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=T$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!T22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":2.3258709341336581},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=U$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=U$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!U22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":2.3258709341336581},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=V$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=V$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!V22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":2.3258709341336581},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=W$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=W$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!W22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":2.3258709341336581},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=X$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=X$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!X22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":2.3258709341336581},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=Y$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!Y22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":2.3258709341336581},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=Z$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!Z22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":2.3258709341336581},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AA$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AA22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":2.3258709341336581},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AB$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AB22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":2.3258709341336581},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AC$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AC22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":2.3258709341336581},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AD$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AD22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":2.3258709341336581},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AE$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AE22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":2.3258709341336581},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AF$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AF22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":2.3258709341336581},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AG$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AG22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":2.3258709341336581},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AH$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AH22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":2.3258709341336581},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AI$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AI22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":2.3258709341336576},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AJ22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":2.5160769224146291},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AK$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AK22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":2.2772111419299641},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AL$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AL22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":2.0696207027491598},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AM$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AM22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":1.8851115583659637},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AN$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AN22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":1.6441569122128983},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AO$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AO22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":1.4258159483447392},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AP$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AP22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":1.2081311677597752},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AQ22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":1.0073351656932705},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AR$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AR22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0.82053112735051825},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AS$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AS22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0.57376842839927256},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AT$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AT22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0.37307297568791264},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AU$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AU22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0.17396022633999075},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AV$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AV22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AW$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AW22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AX$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AX22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AY$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AY22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AZ22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BA$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BA22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BB$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BB22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BC$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BC22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BD$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BD22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BE$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BE22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BF$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BF22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BG$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BG22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BH$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BH22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BI$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BI22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BJ22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BK$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BK22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BL$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BL22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BM$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BM22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BN$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BN22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BO$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BO22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BP$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BP22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D39","v":"Asset Class 15"},{"$f":"'RAB input'!$E39","v":"Distribution Substations LV (Ground)"},{"$f":"IF(AND('RAB input'!$F470=\"No\", $G22=0), \"TRUE\", ROUND('RAB tracking summary'!$D23, 6)=ROUND($G22, 6))","v":true},97.550263206552685,{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=H$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=H$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!H23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":4.9063350459683601},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=I$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=I$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!I23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":4.9063350459683601},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=J$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=J$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!J23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":4.9063350459683601},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=K$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=K$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!K23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":4.9063350459683601},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=L$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=L$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!L23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":4.9063350459683601},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=M$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=M$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!M23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":4.9063350459683601},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=N$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=N$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!N23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":4.9063350459683601},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=O$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=O$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!O23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":4.9063350459683601},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=P$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=P$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!P23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":4.9063350459683601},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=Q$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!Q23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":4.9063350459683601},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=R$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=R$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!R23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":4.9063350459683601},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=S$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=S$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!S23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":4.9063350459683601},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=T$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=T$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!T23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":3.0946279919115374},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=U$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=U$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!U23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":1.5477213607640479},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=V$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=V$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!V23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":1.5477213607640479},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=W$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=W$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!W23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":1.5477213607640479},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=X$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=X$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!X23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":1.5477213607640479},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=Y$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!Y23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":1.5477213607640479},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=Z$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!Z23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":1.5477213607640479},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AA$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AA23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":1.5477213607640479},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AB$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AB23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":1.5477213607640479},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AC$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AC23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":1.5477213607640479},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AD$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AD23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":1.5477213607640479},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AE$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AE23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":1.5477213607640479},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AF$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AF23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":1.5477213607640479},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AG$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AG23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":1.5477213607640479},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AH$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AH23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":1.5477213607640479},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AI$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AI23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":1.5477213607640457},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AJ23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":1.6520821649879944},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AK$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AK23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":1.5581571416879558},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AL$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AL23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":1.5072025373970406},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AM$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AM23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":1.4143648190867215},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AN$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AN23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":1.2965331643086928},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AO$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AO23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":1.2635087207944788},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AP$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AP23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":1.0814217744483241},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AQ23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0.85692958680101228},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AR$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AR23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0.67145536162365282},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AS$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AS23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0.42547923504328911},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AT$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AT23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0.37693040604281236},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AU$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AU23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0.25972933933817033},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AV$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AV23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AW$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AW23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AX$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AX23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AY$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AY23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AZ23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BA$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BA23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BB$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BB23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BC$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BC23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BD$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BD23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BE$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BE23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BF$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BF23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BG$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BG23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BH$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BH23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BI$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BI23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BJ23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BK$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BK23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BL$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BL23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BM$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BM23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BN$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BN23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BO$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BO23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BP$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BP23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D40","v":"Asset Class 16"},{"$f":"'RAB input'!$E40","v":"Overhead Low Voltage Lines Underbuilt Urban"},{"$f":"IF(AND('RAB input'!$F471=\"No\", $G23=0), \"TRUE\", ROUND('RAB tracking summary'!$D24, 6)=ROUND($G23, 6))","v":true},75.49697663856837,{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=H$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=H$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!H24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6099933482106881},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=I$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=I$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!I24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6099933482106881},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=J$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=J$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!J24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6099933482106881},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=K$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=K$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!K24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6099933482106881},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=L$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=L$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!L24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6099933482106881},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=M$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=M$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!M24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6099933482106881},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=N$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=N$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!N24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6099933482106881},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=O$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=O$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!O24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6099933482106881},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=P$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=P$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!P24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6099933482106881},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=Q$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!Q24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6099933482106881},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=R$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=R$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!R24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.6099933482106881},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=S$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=S$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!S24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":3.1352186351227251},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=T$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=T$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!T24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":1.8493084319247977},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=U$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=U$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!U24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":1.8493084319247977},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=V$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=V$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!V24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":1.8493084319247977},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=W$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=W$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!W24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":1.8493084319247977},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=X$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=X$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!X24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":1.8493084319247977},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=Y$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!Y24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":1.8493084319247977},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=Z$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!Z24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":1.8493084319247977},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AA$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AA24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":1.8493084319247977},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AB$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AB24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":1.8493084319247977},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AC$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AC24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":1.8493084319247977},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AD$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AD24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":1.8493084319247977},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AE$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AE24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":1.8618157444727454},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AF$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AF24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":1.752375985700765},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AG$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AG24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":1.6470648634619833},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AH$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AH24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":1.4892845449835255},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AI$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AI24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":1.3464364366545052},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AJ24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":1.1540655476187265},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AK$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AK24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0.90943559869441182},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AL$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AL24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0.74404446119650725},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AM$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AM24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0.5875517124639934},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AN$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AN24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0.41198914155325866},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AO$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AO24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0.2704898196157518},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AP$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AP24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0.13488456553915126},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AQ24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AR$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AR24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AS$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AS24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AT$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AT24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AU$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AU24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AV$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AV24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AW$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AW24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AX$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AX24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AY$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AY24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AZ24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BA$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BA24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BB$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BB24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BC$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BC24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BD$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BD24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BE$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BE24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BF$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BF24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BG$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BG24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BH$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BH24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BI$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BI24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BJ24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BK$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BK24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BL$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BL24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BM$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BM24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BN$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BN24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BO$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BO24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BP$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BP24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D41","v":"Asset Class 17"},{"$f":"'RAB input'!$E41","v":"Overhead Low Voltage Lines Underbuilt Rural"},{"$f":"IF(AND('RAB input'!$F472=\"No\", $G24=0), \"TRUE\", ROUND('RAB tracking summary'!$D25, 6)=ROUND($G24, 6))","v":true},61.423135003772217,{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=H$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=H$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!H25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":4.7059084615271853},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=I$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=I$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!I25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":4.7059084615271853},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=J$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=J$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!J25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":4.7059084615271853},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=K$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=K$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!K25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":4.7059084615271853},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=L$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=L$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!L25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":4.7059084615271853},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=M$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=M$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!M25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":3.1258374659484427},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=N$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=N$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!N25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.4549109912074389},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=O$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=O$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!O25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.4549109912074389},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=P$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=P$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!P25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.4549109912074389},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=Q$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!Q25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.4549109912074389},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=R$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=R$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!R25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.4549109912074389},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=S$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=S$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!S25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.4549109912074389},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=T$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=T$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!T25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.4549109912074389},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=U$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=U$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!U25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.4549109912074389},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=V$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=V$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!V25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.4549109912074389},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=W$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=W$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!W25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.4549109912074389},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=X$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=X$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!X25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.4549109912074389},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=Y$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!Y25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.4549109912074389},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=Z$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!Z25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.4549109912074389},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AA$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AA25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.4549109912074389},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AB$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AB25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.4549109912074389},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AC$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AC25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.4549109912074389},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AD$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AD25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.4549109912074383},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AE$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AE25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.5358958859587257},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AF$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AF25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.4581907918026875},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AG$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AG25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.3774326812546922},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AH$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AH25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.2449364086068926},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AI$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AI25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":1.1110292429666793},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AJ25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0.93221386636541492},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AK$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AK25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0.72614764350585936},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AL$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AL25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0.56879546135586245},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AM$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AM25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0.44713948862523123},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AN$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AN25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0.3130441596177026},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AO$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AO25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0.21796377681975318},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AP$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AP25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0.10147897278186313},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AQ25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AR$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AR25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AS$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AS25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AT$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AT25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AU$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AU25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AV$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AV25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AW$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AW25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AX$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AX25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AY$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AY25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AZ25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BA$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BA25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BB$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BB25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BC$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BC25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BD$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BD25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BE$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BE25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BF$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BF25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BG$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BG25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BH$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BH25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BI$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BI25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BJ25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BK$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BK25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BL$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BL25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BM$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BM25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BN$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BN25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BO$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BO25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BP$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BP25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D42","v":"Asset Class 18"},{"$f":"'RAB input'!$E42","v":"Overhead Low Voltage Lines Urban"},{"$f":"IF(AND('RAB input'!$F473=\"No\", $G25=0), \"TRUE\", ROUND('RAB tracking summary'!$D26, 6)=ROUND($G25, 6))","v":true},91.39033961786275,{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=H$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=H$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!H26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":6.8025624737561481},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=I$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=I$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!I26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":6.8025624737561481},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=J$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=J$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!J26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":6.8025624737561481},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=K$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=K$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!K26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":6.8025624737561481},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=L$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=L$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!L26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":6.8025624737561481},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=M$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=M$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!M26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":4.8045626224710247},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=N$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=N$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!N26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":2.2308937552046122},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=O$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=O$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!O26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":2.2308937552046122},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=P$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=P$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!P26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":2.2308937552046122},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=Q$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!Q26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":2.2308937552046122},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=R$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=R$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!R26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":2.2308937552046122},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=S$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=S$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!S26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":2.2308937552046122},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=T$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=T$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!T26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":2.2308937552046122},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=U$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=U$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!U26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":2.2308937552046122},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=V$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=V$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!V26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":2.2308937552046122},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=W$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=W$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!W26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":2.2308937552046122},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=X$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=X$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!X26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":2.2308937552046122},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=Y$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!Y26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":2.2308937552046122},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=Z$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!Z26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":2.2308937552046122},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AA$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AA26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":2.2308937552046122},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AB$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AB26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":2.2308937552046122},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AC$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AC26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":2.2308937552046122},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AD$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AD26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":2.2308937552046126},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AE$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AE26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":2.217271490363387},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AF$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AF26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":2.081547613594374},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AG$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AG26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":1.9552585370798357},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AH$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AH26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":1.7723888535256831},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AI$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AI26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":1.5998510458760646},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AJ26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":1.3726976314449089},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AK$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AK26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":1.0928342088698817},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AL$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AL26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.87970755784129973},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AM$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AM26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.69478729886976187},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AN$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AN26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.49050096769583096},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AO$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AO26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.32600377005522735},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AP$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AP26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0.16492181291628966},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AQ26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AR$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AR26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AS$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AS26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AT$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AT26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AU$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AU26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AV$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AV26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AW$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AW26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AX$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AX26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AY$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AY26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AZ26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BA$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BA26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BB$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BB26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BC$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BC26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BD$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BD26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BE$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BE26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BF$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BF26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BG$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BG26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BH$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BH26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BI$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BI26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BJ26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BK$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BK26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BL$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BL26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BM$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BM26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BN$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BN26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BO$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BO26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BP$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BP26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D43","v":"Asset Class 19"},{"$f":"'RAB input'!$E43","v":"Overhead Low Voltage Lines Rural"},{"$f":"IF(AND('RAB input'!$F474=\"No\", $G26=0), \"TRUE\", ROUND('RAB tracking summary'!$D27, 6)=ROUND($G26, 6))","v":true},144.07889091458119,{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=H$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=H$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!H27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":6.6057639405589219},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=I$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=I$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!I27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":6.6057639405589219},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=J$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=J$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!J27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":6.6057639405589219},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=K$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=K$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!K27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":6.6057639405589219},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=L$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=L$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!L27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":6.6057639405589219},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=M$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=M$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!M27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":6.6057639405589219},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=N$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=N$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!N27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":6.6057639405589219},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=O$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=O$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!O27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":6.6057639405589219},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=P$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=P$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!P27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":6.6057639405589219},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=Q$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!Q27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":6.6057639405589219},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=R$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=R$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!R27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":6.6057639405589219},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=S$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=S$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!S27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":6.6057639405589219},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=T$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=T$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!T27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":6.6057639405589219},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=U$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=U$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!U27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":5.8381937221951397},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=V$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=V$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!V27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":3.2958734686719047},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=W$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=W$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!W27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":3.2958734686719047},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=X$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=X$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!X27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":3.2958734686719047},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=Y$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!Y27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":3.2958734686719047},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=Z$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!Z27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":3.2958734686719047},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AA$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AA27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":3.2958734686719047},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AB$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AB27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":3.2958734686719047},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AC$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AC27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":3.2958734686719047},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AD$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AD27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":3.2958734686719047},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AE$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AE27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":3.41415585600173},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AF$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AF27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":3.1828713517965284},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AG$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AG27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.9901305029758722},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AH$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AH27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.7486518959140502},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AI$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AI27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.5048386690717983},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AJ27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":2.1352203959097484},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AK$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AK27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":1.700525571975021},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AL$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AL27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":1.3596727916119038},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AM$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AM27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":1.0947108510080132},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AN$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AN27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0.77018452022371209},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AO$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AO27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0.52820224569038166},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AP$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AP27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0.27374009489424811},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AQ27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AR$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AR27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AS$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AS27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AT$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AT27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AU$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AU27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AV$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AV27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AW$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AW27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AX$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AX27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AY$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AY27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AZ27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BA$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BA27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BB$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BB27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BC$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BC27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BD$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BD27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BE$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BE27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BF$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BF27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BG$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BG27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BH$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BH27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BI$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BI27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BJ27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BK$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BK27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BL$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BL27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BM$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BM27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BN$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BN27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BO$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BO27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BP$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BP27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D44","v":"Asset Class 20"},{"$f":"'RAB input'!$E44","v":"Underground Low Voltage Lines"},{"$f":"IF(AND('RAB input'!$F475=\"No\", $G27=0), \"TRUE\", ROUND('RAB tracking summary'!$D28, 6)=ROUND($G27, 6))","v":true},130.94766939911293,{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=H$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=H$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!H28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":4.1878239986993444},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=I$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=I$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!I28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":4.1878239986993444},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=J$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=J$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!J28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":4.1878239986993444},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=K$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=K$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!K28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":4.1878239986993444},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=L$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=L$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!L28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":4.1878239986993444},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=M$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=M$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!M28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":4.1878239986993444},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=N$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=N$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!N28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":4.1878239986993444},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=O$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=O$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!O28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":4.1878239986993444},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=P$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=P$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!P28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":4.1878239986993444},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=Q$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!Q28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":4.1878239986993444},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=R$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=R$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!R28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":4.1878239986993444},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=S$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=S$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!S28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":4.1878239986993444},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=T$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=T$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!T28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":4.1878239986993444},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=U$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=U$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!U28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":4.1878239986993444},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=V$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=V$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!V28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":4.1878239986993444},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=W$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=W$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!W28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":4.1878239986993444},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=X$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=X$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!X28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":4.1878239986993444},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=Y$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!Y28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":4.1878239986993444},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=Z$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!Z28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":4.1878239986993444},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AA$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AA28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":4.1878239986993444},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AB$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AB28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":4.1878239986993444},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AC$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AC28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":4.1878239986993444},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AD$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AD28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":4.1878239986993444},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AE$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AE28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":4.1878239986993444},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AF$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AF28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":4.1878239986993444},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AG$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AG28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":3.5473955879670744},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AH$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AH28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.79546124511528449},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AI$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AI28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.79546124511528449},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AJ28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.79546124511528449},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AK$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AK28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.79546124511528449},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AL$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AL28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.79546124511528449},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AM$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AM28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.79546124511528449},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AN$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AN28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.79546124511528449},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AO$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AO28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.79546124511528449},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AP$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AP28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.79546124511528449},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AQ28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.79546124511528449},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AR$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AR28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.79546124511528449},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AS$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AS28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.79546124511528449},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AT$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AT28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.79546124511528449},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AU$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AU28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.79546124511528449},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AV$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AV28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.79546124511528449},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AW$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AW28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.79546124511528449},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AX$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AX28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.79546124511528449},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AY$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AY28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.79546124511528449},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AZ28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.79546124511528449},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BA$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BA28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.79546124511528449},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BB$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BB28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.79546124511528449},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BC$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BC28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.79546124511528327},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BD$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BD28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.85008659612321513},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BE$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BE28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.78740929582809127},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BF$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BF28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.71895489915967647},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BG$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BG28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.63871532687387833},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BH$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BH28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.58655590531968493},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BI$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BI28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.49731113626695445},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BJ28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.36659622893739335},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BK$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BK28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.23991506226017137},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BL$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BL28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.19308038833031579},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BM$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BM28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.13030611675690523},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BN$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BN28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.12456103446357605},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BO$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BO28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":7.1034460805993099E-2},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BP$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BP28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D45","v":"Asset Class 21"},{"$f":"'RAB input'!$E45","v":"Underground Low Voltage Common Trench"},{"$f":"IF(AND('RAB input'!$F476=\"No\", $G28=0), \"TRUE\", ROUND('RAB tracking summary'!$D29, 6)=ROUND($G28, 6))","v":true},59.01182249284917,{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=H$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=H$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!H29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=I$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=I$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!I29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=J$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=J$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!J29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=K$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=K$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!K29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=L$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=L$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!L29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=M$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=M$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!M29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=N$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=N$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!N29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=O$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=O$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!O29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=P$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=P$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!P29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=Q$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!Q29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=R$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=R$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!R29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=S$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=S$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!S29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=T$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=T$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!T29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=U$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=U$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!U29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=V$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=V$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!V29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=W$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=W$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!W29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=X$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=X$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!X29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=Y$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!Y29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=Z$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!Z29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AA$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AA29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AB$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AB29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AC$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AC29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AD$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AD29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AE$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AE29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AF$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AF29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AG$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AG29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AH$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AH29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AI$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AI29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AJ29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AK$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AK29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AL$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AL29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AM$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AM29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AN$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AN29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AO$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AO29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.5200341021645196},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AP$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AP29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":1.4289653159246725},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AQ29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.28150150763254628},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AR$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AR29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.28150150763254628},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AS$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AS29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.28150150763254628},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AT$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AT29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.28150150763254628},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AU$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AU29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.28150150763254628},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AV$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AV29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.28150150763254628},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AW$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AW29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.28150150763254628},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AX$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AX29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.28150150763254628},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AY$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AY29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.28150150763254628},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AZ29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.28150150763254628},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BA$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BA29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.28150150763254628},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BB$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BB29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.28150150763254628},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BC$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BC29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.28150150763254744},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BD$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BD29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.32648907751508949},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BE$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BE29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.29868934968850086},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BF$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BF29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.27595611033111311},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BG$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BG29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.26384347834531691},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BH$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BH29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.25082260522704514},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BI$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BI29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.2211344009648899},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BJ29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.19575346862970458},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BK$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BK29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0.12255075987495466},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BL$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BL29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":9.7896062019735872E-2},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BM$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BM29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":6.6742554512051286E-2},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BN$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BN29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":7.9465848479592191E-2},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BO$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BO29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":4.283438851966874E-2},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BP$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BP29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D46","v":"Asset Class 22"},{"$f":"'RAB input'!$E46","v":"HVST Service Connections"},{"$f":"IF(AND('RAB input'!$F477=\"No\", $G29=0), \"TRUE\", ROUND('RAB tracking summary'!$D30, 6)=ROUND($G29, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=H$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=H$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!H30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=I$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=I$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!I30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=J$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=J$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!J30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=K$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=K$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!K30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=L$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=L$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!L30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=M$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=M$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!M30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=N$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=N$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!N30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=O$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=O$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!O30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=P$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=P$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!P30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=Q$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!Q30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=R$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=R$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!R30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=S$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=S$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!S30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=T$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=T$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!T30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=U$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=U$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!U30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=V$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=V$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!V30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=W$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=W$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!W30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=X$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=X$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!X30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=Y$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!Y30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=Z$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!Z30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AA$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AA30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AB$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AB30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AC$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AC30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AD$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AD30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AE$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AE30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AF$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AF30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AG$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AG30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AH$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AH30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AI$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AI30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AJ30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AK$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AK30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AL$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AL30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AM$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AM30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AN$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AN30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AO$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AO30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AP$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AP30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AQ30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AR$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AR30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AS$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AS30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AT$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AT30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AU$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AU30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AV$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AV30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AW$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AW30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AX$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AX30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AY$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AY30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AZ30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BA$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BA30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BB$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BB30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BC$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BC30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BD$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BD30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BE$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BE30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BF$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BF30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BG$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BG30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BH$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BH30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BI$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BI30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BJ30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BK$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BK30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BL$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BL30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BM$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BM30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BN$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BN30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BO$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BO30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BP$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BP30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D47","v":"Asset Class 23"},{"$f":"'RAB input'!$E47","v":"HV Service Connections"},{"$f":"IF(AND('RAB input'!$F478=\"No\", $G30=0), \"TRUE\", ROUND('RAB tracking summary'!$D31, 6)=ROUND($G30, 6))","v":true},3.2139847962912675,{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=H$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=H$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!H31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.15074298265669356},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=I$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=I$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!I31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.15074298265669356},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=J$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=J$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!J31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.15074298265669356},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=K$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=K$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!K31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.15074298265669356},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=L$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=L$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!L31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.15074298265669356},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=M$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=M$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!M31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.15074298265669356},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=N$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=N$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!N31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.15074298265669356},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=O$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=O$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!O31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.15074298265669356},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=P$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=P$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!P31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.15074298265669356},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=Q$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!Q31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.15074298265669356},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=R$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=R$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!R31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.15074298265669356},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=S$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=S$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!S31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.15074298265669356},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=T$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=T$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!T31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.15074298265669356},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=U$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=U$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!U31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.15074298265669356},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=V$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=V$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!V31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.15074298265669356},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=W$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=W$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!W31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0.15074298265669356},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=X$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=X$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!X31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":4.6174625785925703E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=Y$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!Y31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":4.0862818790542106E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=Z$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!Z31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":4.0862818790542106E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AA$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AA31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":4.0862818790542106E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AB$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AB31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":4.0862818790542106E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AC$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AC31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":4.0862818790542106E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AD$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AD31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":4.0862818790542106E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AE$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AE31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":4.0862818790542106E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AF$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AF31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":4.0862818790542106E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AG$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AG31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":4.0862818790542106E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AH$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AH31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":4.0862818790542106E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AI$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AI31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":4.0862818790542141E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AJ31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":4.2791849143392111E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AK$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AK31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":3.9986146245754889E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AL$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AL31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":3.7859270461931951E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AM$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AM31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":3.2952475320033085E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AN$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AN31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":2.908353459862802E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AO$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AO31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":2.6409116828733613E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AP$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AP31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":2.4049451559691005E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AQ31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":2.2590697093502657E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AR$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AR31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":2.1138283299606087E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AS$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AS31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":1.4885255070865491E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AT$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AT31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":1.1217035918552314E-2},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AU$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AU31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":3.4683257615895375E-3},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AV$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AV31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AW$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AW31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AX$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AX31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AY$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AY31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AZ31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BA$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BA31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BB$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BB31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BC$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BC31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BD$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BD31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BE$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BE31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BF$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BF31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BG$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BG31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BH$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BH31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BI$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BI31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BJ31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BK$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BK31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BL$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BL31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BM$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BM31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BN$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BN31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BO$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BO31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BP$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BP31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D48","v":"Asset Class 24"},{"$f":"'RAB input'!$E48","v":"HV Metering CA Service Connections"},{"$f":"IF(AND('RAB input'!$F479=\"No\", $G31=0), \"TRUE\", ROUND('RAB tracking summary'!$D32, 6)=ROUND($G31, 6))","v":true},0.83163908191234859,{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=H$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=H$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!H32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.9081160639063065E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=I$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=I$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!I32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.9081160639063065E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=J$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=J$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!J32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.9081160639063065E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=K$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=K$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!K32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.9081160639063065E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=L$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=L$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!L32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.9081160639063065E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=M$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=M$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!M32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.9081160639063065E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=N$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=N$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!N32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.9081160639063065E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=O$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=O$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!O32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.9081160639063065E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=P$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=P$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!P32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.9081160639063065E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=Q$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!Q32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.9081160639063065E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=R$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=R$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!R32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.9081160639063065E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=S$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=S$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!S32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.9081160639063065E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=T$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=T$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!T32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.9081160639063065E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=U$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=U$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!U32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.9081160639063065E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=V$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=V$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!V32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.9081160639063065E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=W$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=W$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!W32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.9081160639063065E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=X$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=X$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!X32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.9081160639063065E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=Y$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!Y32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.9081160639063065E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=Z$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!Z32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.9081160639063065E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AA$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AA32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.9081160639063065E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AB$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AB32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.9081160639063065E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AC$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AC32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.9081160639063065E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AD$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AD32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.9081160639063065E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AE$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AE32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.9081160639063065E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AF$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AF32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.9081160639063065E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AG$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AG32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.9081160639063065E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AH$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AH32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.9081160639063065E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AI$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AI32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.9081160639062333E-2},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AJ32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.5025775930039591E-3},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AK$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AK32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.2395494011465088E-3},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AL$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AL32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.0054012980288425E-3},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AM$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AM32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":1.9723986086878412E-3},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AN$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AN32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":1.7730530641412426E-3},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AO$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AO32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":1.6594611190460691E-3},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AP$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AP32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":1.770751588089429E-3},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AQ32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":1.3875293247509717E-3},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AR$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AR32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":8.8552386616848051E-4},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AS$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AS32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":4.8181244751526999E-4},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AT$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AT32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":4.0325173427470775E-4},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AU$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AU32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":2.8527397373027648E-4},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AV$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AV32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AW$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AW32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AX$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AX32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AY$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AY32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AZ32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BA$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BA32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BB$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BB32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BC$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BC32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BD$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BD32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BE$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BE32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BF$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BF32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BG$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BG32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BH$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BH32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BI$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BI32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BJ32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BK$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BK32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BL$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BL32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BM$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BM32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BN$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BN32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BO$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BO32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BP$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BP32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D49","v":"Asset Class 25"},{"$f":"'RAB input'!$E49","v":"HV/LV Service Connections"},{"$f":"IF(AND('RAB input'!$F480=\"No\", $G32=0), \"TRUE\", ROUND('RAB tracking summary'!$D33, 6)=ROUND($G32, 6))","v":true},5.0651880304176347,{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=H$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=H$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!H33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.25510419445601346},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=I$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=I$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!I33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.25510419445601346},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=J$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=J$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!J33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.25510419445601346},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=K$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=K$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!K33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.25510419445601346},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=L$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=L$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!L33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.25510419445601346},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=M$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=M$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!M33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.25510419445601346},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=N$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=N$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!N33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.25510419445601346},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=O$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=O$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!O33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.25510419445601346},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=P$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=P$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!P33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.25510419445601346},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=Q$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!Q33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.25510419445601346},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=R$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=R$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!R33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.25510419445601346},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=S$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=S$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!S33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.25510419445601346},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=T$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=T$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!T33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.25510419445601346},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=U$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=U$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!U33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.25510419445601346},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=V$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=V$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!V33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.24354808002618059},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=W$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=W$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!W33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":6.1927050858622587E-2},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=X$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=X$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!X33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":6.1927050858622587E-2},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=Y$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!Y33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":6.1927050858622587E-2},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=Z$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!Z33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":6.1927050858622587E-2},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AA$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AA33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":6.1927050858622587E-2},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AB$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AB33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":6.1927050858622587E-2},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AC$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AC33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":6.1927050858622587E-2},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AD$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AD33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":6.1927050858622587E-2},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AE$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AE33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":6.1927050858622587E-2},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AF$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AF33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":6.1927050858622587E-2},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AG$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AG33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":6.1927050858622587E-2},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AH$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AH33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":6.1927050858622587E-2},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AI$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AI33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":6.1927050858622545E-2},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AJ33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":6.5395209135069826E-2},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AK$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AK33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":6.0350901920662135E-2},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AL$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AL33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":5.652704199967034E-2},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AM$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AM33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":4.8072967251200395E-2},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AN$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AN33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":4.1117089774103957E-2},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AO$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AO33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":3.6308817001395613E-2},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AP$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AP33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":3.2066430343049603E-2},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AQ33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":2.944377001645564E-2},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AR$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AR33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":2.6832509435363132E-2},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AS$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AS33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":2.4450111019199725E-2},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AT$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AT33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":1.8324120387043365E-2},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AU$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AU33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":6.2405985619565559E-3},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AV$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AV33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AW$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AW33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AX$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AX33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AY$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AY33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AZ33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BA$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BA33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BB$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BB33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BC$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BC33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BD$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BD33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BE$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BE33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BF$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BF33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BG$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BG33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BH$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BH33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BI$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BI33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BJ33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BK$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BK33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BL$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BL33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BM$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BM33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BN$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BN33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BO$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BO33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BP$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BP33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D50","v":"Asset Class 26"},{"$f":"'RAB input'!$E50","v":"Business LV Service Connections"},{"$f":"IF(AND('RAB input'!$F481=\"No\", $G33=0), \"TRUE\", ROUND('RAB tracking summary'!$D34, 6)=ROUND($G33, 6))","v":true},6.7328839208102345,{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=H$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=H$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!H34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":1.081308644279072},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=I$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=I$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!I34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.20849217789711127},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=J$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=J$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!J34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.19353014530918997},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=K$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=K$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!K34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.19353014530918997},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=L$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=L$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!L34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.19353014530918997},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=M$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=M$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!M34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.19353014530918997},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=N$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=N$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!N34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.19353014530918997},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=O$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=O$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!O34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.19353014530918997},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=P$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=P$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!P34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.19353014530918997},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=Q$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!Q34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.19353014530918997},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=R$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=R$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!R34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.19353014530918997},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=S$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=S$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!S34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.19353014530918997},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=T$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=T$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!T34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.19353014530918997},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=U$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=U$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!U34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.19353014530918997},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=V$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=V$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!V34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.19353014530918997},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=W$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=W$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!W34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.19353014530918997},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=X$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=X$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!X34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.19353014530918997},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=Y$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!Y34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.19353014530918997},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=Z$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!Z34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.19353014530918997},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AA$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AA34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.19353014530918997},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AB$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AB34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.19353014530918997},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AC$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AC34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.19353014530918997},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AD$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AD34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.19353014530919022},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AE$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AE34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.20448739709400165},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AF$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AF34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.18823722601912796},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AG$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AG34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.17601159909088532},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AH$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AH34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.14868836007524119},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AI$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AI34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.12694861048222739},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AJ34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0.11252463920399298},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AK$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AK34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":9.9678586390834767E-2},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AL$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AL34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":9.1804984206218423E-2},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AM$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AM34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":8.2044478541824895E-2},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AN$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AN34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":7.4133199513888387E-2},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AO$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AO34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":5.5359926861965614E-2},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AP$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AP34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":1.9031039660853812E-2},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AQ34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AR$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AR34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AS$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AS34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AT$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AT34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AU$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AU34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AV$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AV34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AW$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AW34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AX$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AX34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AY$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AY34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AZ34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BA$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BA34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BB$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BB34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BC$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BC34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BD$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BD34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BE$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BE34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BF$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BF34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BG$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BG34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BH$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BH34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BI$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BI34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BJ34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BK$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BK34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BL$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BL34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BM$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BM34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BN$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BN34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BO$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BO34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BP$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BP34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D51","v":"Asset Class 27"},{"$f":"'RAB input'!$E51","v":"Business LV Metering CA Service Connections"},{"$f":"IF(AND('RAB input'!$F482=\"No\", $G34=0), \"TRUE\", ROUND('RAB tracking summary'!$D35, 6)=ROUND($G34, 6))","v":true},4.5130748358236739,{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=H$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=H$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!H35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0.21844965860166188},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=I$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=I$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!I35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0.21844965860166188},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=J$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=J$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!J35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0.21844965860166188},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=K$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=K$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!K35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0.21844965860166188},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=L$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=L$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!L35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0.21844965860166188},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=M$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=M$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!M35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0.21844965860166188},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=N$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=N$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!N35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0.21844965860166188},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=O$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=O$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!O35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0.21844965860166188},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=P$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=P$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!P35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0.21844965860166188},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=Q$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!Q35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0.21844965860166188},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=R$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=R$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!R35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0.21844965860166188},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=S$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=S$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!S35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0.21844965860166188},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=T$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=T$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!T35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0.21844965860166166},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=U$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=U$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!U35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0.25445515255108353},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=V$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=V$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!V35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0.22659133710501478},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=W$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=W$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!W35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0.20026875849052678},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=X$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=X$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!X35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0.18686992546295902},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=Y$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!Y35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0.16425363791949224},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=Z$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!Z35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0.15495357907729126},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AA$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AA35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0.16544604654847883},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AB$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AB35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0.12875993775652123},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AC$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AC35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":8.1535604844634055E-2},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AD$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AD35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":4.5324749031216811E-2},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AE$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AE35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":3.7934436411223939E-2},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AF$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AF35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":2.6836108803629875E-2},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AG$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AG35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AH$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AH35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AI$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AI35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AJ35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AK$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AK35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AL$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AL35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AM$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AM35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AN$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AN35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AO$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AO35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AP$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AP35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AQ35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AR$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AR35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AS$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AS35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AT$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AT35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AU$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AU35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AV$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AV35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AW$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AW35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AX$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AX35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AY$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AY35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AZ35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BA$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BA35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BB$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BB35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BC$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BC35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BD$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BD35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BE$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BE35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BF$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BF35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BG$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BG35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BH$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BH35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BI$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BI35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BJ35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BK$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BK35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BL$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BL35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BM$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BM35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BN$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BN35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BO$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BO35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BP$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BP35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D52","v":"Asset Class 28"},{"$f":"'RAB input'!$E52","v":"Domestic LV Service Connections"},{"$f":"IF(AND('RAB input'!$F483=\"No\", $G35=0), \"TRUE\", ROUND('RAB tracking summary'!$D36, 6)=ROUND($G35, 6))","v":true},78.821091441161172,{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=H$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=H$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!H36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":4.8691045962929724},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=I$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=I$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!I36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":4.8691045962929724},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=J$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=J$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!J36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":4.8691045962929724},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=K$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=K$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!K36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":4.8691045962929724},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=L$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=L$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!L36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":4.8691045962929724},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=M$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=M$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!M36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":4.8691045962929724},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=N$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=N$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!N36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":4.8691045962929724},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=O$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=O$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!O36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":4.8691045962929724},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=P$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=P$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!P36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":4.8691045962929724},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=Q$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!Q36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":4.1285619734212853},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=R$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=R$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!R36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.5378257366590591},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=S$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=S$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!S36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.5378257366590591},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=T$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=T$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!T36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.5378257366590591},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=U$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=U$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!U36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.5378257366590591},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=V$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=V$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!V36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.5378257366590591},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=W$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=W$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!W36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.5378257366590591},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=X$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=X$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!X36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.5378257366590591},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=Y$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!Y36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.5378257366590591},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=Z$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!Z36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.5378257366590591},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AA$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AA36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.5378257366590591},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AB$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AB36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.5378257366590591},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AC$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AC36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.5378257366590591},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AD$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AD36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.5378257366590573},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AE$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AE36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.623730624688664},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AF$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AF36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.4907511758679957},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AG$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AG36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.3903279834457465},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AH$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AH36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":1.1722962445834166},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AI$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AI36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0.9966767951720209},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AJ36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0.88139807657509428},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AK$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AK36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0.7793076025054394},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AL$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AL36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0.71645439157030089},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AM$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AM36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0.64808173521988244},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AN$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AN36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0.58866872980193785},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AO$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AO36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0.44058278631818137},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AP$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AP36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0.15057737878669225},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AQ36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AR$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AR36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AS$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AS36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AT$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AT36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AU$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AU36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AV$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AV36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AW$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AW36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AX$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AX36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AY$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AY36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AZ36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BA$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BA36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BB$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BB36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BC$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BC36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BD$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BD36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BE$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BE36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BF$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BF36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BG$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BG36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BH$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BH36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BI$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BI36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BJ36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BK$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BK36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BL$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BL36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BM$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BM36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BN$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BN36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BO$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BO36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BP$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BP36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D53","v":"Asset Class 29"},{"$f":"'RAB input'!$E53","v":"Domestic LV Metering CA Service Connections"},{"$f":"IF(AND('RAB input'!$F484=\"No\", $G36=0), \"TRUE\", ROUND('RAB tracking summary'!$D37, 6)=ROUND($G36, 6))","v":true},10.643330202281845,{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=H$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=H$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!H37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0.70001040069405207},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=I$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=I$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!I37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0.70001040069405207},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=J$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=J$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!J37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0.70001040069405207},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=K$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=K$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!K37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0.70001040069405207},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=L$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=L$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!L37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0.70001040069405207},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=M$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=M$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!M37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0.70001040069405207},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=N$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=N$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!N37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0.70001040069405207},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=O$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=O$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!O37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0.70001040069405174},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=P$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=P$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!P37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0.6486949194151963},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=Q$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!Q37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0.62088294075853079},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=R$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=R$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!R37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0.5769052533341148},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=S$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=S$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!S37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0.56690518982927263},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=T$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=T$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!T37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0.5348917648460999},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=U$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=U$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!U37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0.50728853421688591},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=V$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=V$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!V37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0.54187018360075234},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=W$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=W$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!W37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0.41946382623762229},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=X$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=X$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!X37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0.26406940966393272},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=Y$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!Y37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0.14914372523157277},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=Z$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!Z37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0.12482547133429195},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AA$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AA37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":8.8305778261156168E-2},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AB$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AB37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AC$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AC37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AD$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AD37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AE$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AE37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AF$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AF37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AG$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AG37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AH$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AH37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AI$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AI37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AJ37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AK$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AK37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AL$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AL37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AM$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AM37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AN$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AN37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AO$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AO37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AP$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AP37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AQ37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AR$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AR37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AS$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AS37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AT$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AT37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AU$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AU37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AV$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AV37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AW$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AW37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AX$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AX37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AY$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AY37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AZ37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BA$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BA37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BB$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BB37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BC$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BC37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BD$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BD37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BE$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BE37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BF$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BF37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BG$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BG37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BH$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BH37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BI$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BI37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BJ37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BK$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BK37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BL$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BL37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BM$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BM37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BN$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BN37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BO$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BO37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BP$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BP37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D54","v":"Asset Class 30"},{"$f":"'RAB input'!$E54","v":"Emergency Network Spares"},{"$f":"IF(AND('RAB input'!$F485=\"No\", $G37=0), \"TRUE\", ROUND('RAB tracking summary'!$D38, 6)=ROUND($G37, 6))","v":"TRUE"},0,{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=H$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=H$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!H38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=I$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=I$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!I38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=J$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=J$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!J38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=K$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=K$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!K38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=L$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=L$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!L38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=M$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=M$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!M38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=N$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=N$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!N38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=O$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=O$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!O38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=P$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=P$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!P38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=Q$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!Q38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=R$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=R$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!R38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=S$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=S$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!S38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=T$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=T$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!T38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=U$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=U$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!U38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=V$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=V$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!V38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=W$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=W$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!W38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=X$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=X$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!X38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=Y$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!Y38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=Z$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!Z38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AA$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AA38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AB$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AB38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AC$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AC38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AD$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AD38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AE$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AE38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AF$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AF38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AG$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AG38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AH$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AH38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AI$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AI38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AJ38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AK$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AK38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AL$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AL38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AM$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AM38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AN$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AN38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AO$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AO38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AP$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AP38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AQ38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AR$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AR38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AS$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AS38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AT$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AT38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AU$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AU38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AV$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AV38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AW$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AW38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AX$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AX38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AY$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AY38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AZ38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BA$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BA38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BB$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BB38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BC$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BC38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BD$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BD38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BE$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BE38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BF$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BF38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BG$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BG38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BH$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BH38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BI$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BI38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BJ38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BK$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BK38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BL$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BL38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BM$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BM38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BN$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BN38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BO$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BO38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BP$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BP38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D55","v":"Asset Class 31"},{"$f":"'RAB input'!$E55","v":"Motor Vehicles"},{"$f":"IF(AND('RAB input'!$F486=\"No\", $G38=0), \"TRUE\", ROUND('RAB tracking summary'!$D39, 6)=ROUND($G38, 6))","v":true},18.907072515032933,{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=H$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=H$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!H39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":5.4474084057477397},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=I$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=I$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!I39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":4.1835453646536802},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=J$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=J$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!J39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":3.4659644222293866},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=K$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=K$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!K39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":2.682807856760824},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=L$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=L$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!L39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":1.9438549243912424},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=M$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=M$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!M39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":1.1834915412500584},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=N$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=N$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!N39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=O$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=O$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!O39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=P$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=P$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!P39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=Q$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!Q39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=R$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=R$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!R39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=S$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=S$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!S39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=T$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=T$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!T39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=U$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=U$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!U39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=V$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=V$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!V39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=W$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=W$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!W39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=X$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=X$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!X39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=Y$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!Y39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=Z$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!Z39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AA$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AA39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AB$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AB39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AC$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AC39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AD$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AD39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AE$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AE39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AF$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AF39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AG$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AG39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AH$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AH39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AI$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AI39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AJ39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AK$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AK39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AL$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AL39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AM$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AM39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AN$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AN39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AO$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AO39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AP$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AP39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AQ39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AR$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AR39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AS$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AS39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AT$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AT39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AU$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AU39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AV$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AV39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AW$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AW39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AX$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AX39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AY$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AY39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AZ39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BA$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BA39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BB$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BB39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BC$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BC39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BD$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BD39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BE$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BE39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BF$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BF39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BG$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BG39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BH$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BH39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BI$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BI39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BJ39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BK$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BK39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BL$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BL39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BM$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BM39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BN$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BN39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BO$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BO39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BP$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BP39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D56","v":"Asset Class 32"},{"$f":"'RAB input'!$E56","v":"Minor Assets"},{"$f":"IF(AND('RAB input'!$F487=\"No\", $G39=0), \"TRUE\", ROUND('RAB tracking summary'!$D40, 6)=ROUND($G39, 6))","v":true},75.004771813892475,{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=H$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=H$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!H40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":23.052142449470526},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=I$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=I$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!I40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":20.035172390043105},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=J$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=J$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!J40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":15.824380852232411},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=K$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=K$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!K40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":10.641381657625345},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=L$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=L$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!L40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":5.4516944645210836},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=M$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=M$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!M40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=N$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=N$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!N40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=O$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=O$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!O40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=P$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=P$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!P40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=Q$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!Q40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=R$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=R$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!R40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=S$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=S$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!S40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=T$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=T$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!T40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=U$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=U$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!U40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=V$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=V$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!V40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=W$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=W$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!W40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=X$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=X$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!X40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=Y$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!Y40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=Z$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!Z40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AA$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AA40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AB$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AB40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AC$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AC40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AD$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AD40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AE$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AE40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AF$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AF40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AG$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AG40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AH$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AH40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AI$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AI40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AJ40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AK$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AK40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AL$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AL40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AM$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AM40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AN$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AN40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AO$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AO40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AP$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AP40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AQ40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AR$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AR40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AS$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AS40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AT$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AT40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AU$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AU40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AV$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AV40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AW$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AW40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AX$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AX40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AY$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AY40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AZ40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BA$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BA40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BB$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BB40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BC$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BC40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BD$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BD40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BE$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BE40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BF$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BF40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BG$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BG40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BH$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BH40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BI$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BI40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BJ40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BK$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BK40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BL$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BL40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BM$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BM40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BN$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BN40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BO$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BO40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BP$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BP40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D57","v":"Asset Class 33"},{"$f":"'RAB input'!$E57","v":"Non-System Property"},{"$f":"IF(AND('RAB input'!$F488=\"No\", $G40=0), \"TRUE\", ROUND('RAB tracking summary'!$D41, 6)=ROUND($G40, 6))","v":true},43.423397633633755,{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=H$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=H$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!H41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.5946961307909469},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=I$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=I$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!I41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.5946961307909469},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=J$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=J$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!J41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.5946961307909469},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=K$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=K$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!K41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.5946961307909469},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=L$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=L$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!L41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":2.5946961307909469},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=M$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=M$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!M41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":1.0893333884374525},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=N$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=N$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!N41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":1.0643149519972479},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=O$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=O$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!O41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":1.0643149519972479},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=P$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=P$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!P41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":1.0643149519972479},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=Q$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!Q41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":1.0643149519972479},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=R$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=R$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!R41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":1.0643149519972479},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=S$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=S$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!S41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":1.0643149519972479},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=T$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=T$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!T41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":1.0643149519972479},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=U$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=U$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!U41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":1.0643149519972479},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=V$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=V$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!V41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":1.0643149519972479},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=W$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=W$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!W41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":1.0643149519972479},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=X$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=X$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!X41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":1.0643149519972479},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=Y$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!Y41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":1.0643149519972479},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=Z$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!Z41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":1.0643149519972479},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AA$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AA41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":1.0643149519972479},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AB$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AB41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":1.0643149519972479},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AC$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AC41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":1.0643149519972479},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AD$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AD41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":1.0643149519972479},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AE$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AE41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":1.0643149519972479},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AF$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AF41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":1.0643149519972479},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AG$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AG41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":1.0643149519972479},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AH$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AH41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":1.0643149519972479},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AI$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AI41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":1.0643149519972435},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AJ41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0.51972443590742012},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AK$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AK41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0.59225349672620953},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AL$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AL41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0.62706090436504025},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AM$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AM41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0.62706090436504025},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AN$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AN41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0.62706090436504014},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AO$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AO41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0.63052545353217282},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AP$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AP41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0.56031666385908629},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AQ41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0.51893492123591622},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AR$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AR41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0.42354859168764114},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AS$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AS41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0.37673658379799935},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AT$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AT41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0.25830097896518289},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AU$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AU41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0.18413080849539831},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AV$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AV41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AW$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AW41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AX$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AX41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AY$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AY41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AZ41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BA$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BA41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BB$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BB41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BC$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BC41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BD$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BD41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BE$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BE41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BF$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BF41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BG$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BG41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BH$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BH41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BI$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BI41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BJ41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BK$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BK41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BL$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BL41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BM$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BM41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BN$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BN41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BO$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BO41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BP$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BP41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D58","v":"Asset Class 34"},{"$f":"'RAB input'!$E58","v":"Spare Parts"},{"$f":"IF(AND('RAB input'!$F489=\"No\", $G41=0), \"TRUE\", ROUND('RAB tracking summary'!$D42, 6)=ROUND($G41, 6))","v":"TRUE"},0,{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=H$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=H$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!H42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=I$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=I$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!I42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=J$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=J$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!J42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=K$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=K$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!K42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=L$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=L$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!L42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=M$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=M$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!M42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=N$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=N$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!N42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=O$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=O$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!O42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=P$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=P$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!P42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=Q$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!Q42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=R$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=R$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!R42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=S$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=S$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!S42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=T$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=T$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!T42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=U$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=U$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!U42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=V$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=V$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!V42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=W$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=W$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!W42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=X$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=X$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!X42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=Y$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!Y42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=Z$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!Z42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AA$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AA42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AB$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AB42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AC$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AC42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AD$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AD42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AE$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AE42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AF$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AF42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AG$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AG42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AH$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AH42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AI$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AI42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AJ42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AK$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AK42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AL$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AL42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AM$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AM42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AN$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AN42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AO$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AO42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AP$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AP42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AQ42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AR$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AR42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AS$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AS42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AT$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AT42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AU$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AU42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AV$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AV42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AW$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AW42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AX$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AX42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AY$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AY42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AZ42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BA$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BA42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BB$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BB42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BC$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BC42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BD$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BD42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BE$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BE42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BF$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BF42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BG$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BG42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BH$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BH42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BI$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BI42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BJ42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BK$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BK42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BL$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BL42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BM$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BM42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BN$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BN42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BO$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BO42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BP$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BP42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D59","v":"Asset Class 35"},{"$f":"'RAB input'!$E59","v":"NEM Assets"},{"$f":"IF(AND('RAB input'!$F490=\"No\", $G42=0), \"TRUE\", ROUND('RAB tracking summary'!$D43, 6)=ROUND($G42, 6))","v":true},-1.920823523375023E-5,{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=H$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=H$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!H43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":-1.920823523375023E-5},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=I$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=I$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!I43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=J$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=J$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!J43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=K$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=K$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!K43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=L$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=L$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!L43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=M$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=M$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!M43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=N$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=N$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!N43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=O$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=O$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!O43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=P$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=P$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!P43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=Q$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!Q43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=R$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=R$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!R43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=S$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=S$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!S43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=T$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=T$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!T43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=U$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=U$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!U43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=V$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=V$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!V43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=W$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=W$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!W43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=X$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=X$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!X43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=Y$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!Y43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=Z$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!Z43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AA$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AA43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AB$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AB43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AC$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AC43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AD$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AD43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AE$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AE43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AF$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AF43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AG$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AG43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AH$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AH43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AI$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AI43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AJ43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AK$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AK43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AL$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AL43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AM$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AM43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AN$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AN43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AO$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AO43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AP$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AP43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AQ43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AR$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AR43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AS$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AS43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AT$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AT43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AU$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AU43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AV$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AV43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AW$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AW43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AX$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AX43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AY$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AY43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AZ43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BA$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BA43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BB$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BB43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BC$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BC43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BD$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BD43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BE$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BE43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BF$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BF43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BG$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BG43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BH$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BH43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BI$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BI43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BJ43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BK$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BK43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BL$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BL43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BM$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BM43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BN$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BN43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BO$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BO43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BP$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BP43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D60","v":"Asset Class 36"},{"$f":"'RAB input'!$E60","v":"Business Management Systems"},{"$f":"IF(AND('RAB input'!$F491=\"No\", $G43=0), \"TRUE\", ROUND('RAB tracking summary'!$D44, 6)=ROUND($G43, 6))","v":true},3.7306144316149532,{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=H$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=H$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!H44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0.9326536079037383},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=I$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=I$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!I44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0.9326536079037383},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=J$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=J$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!J44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0.9326536079037383},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=K$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=K$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!K44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0.93265360790373819},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=L$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=L$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!L44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=M$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=M$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!M44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=N$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=N$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!N44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=O$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=O$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!O44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=P$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=P$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!P44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=Q$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!Q44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=R$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=R$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!R44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=S$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=S$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!S44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=T$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=T$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!T44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=U$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=U$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!U44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=V$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=V$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!V44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=W$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=W$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!W44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=X$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=X$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!X44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=Y$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!Y44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=Z$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!Z44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AA$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AA44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AB$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AB44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AC$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AC44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AD$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AD44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AE$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AE44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AF$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AF44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AG$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AG44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AH$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AH44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AI$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AI44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AJ44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AK$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AK44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AL$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AL44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AM$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AM44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AN$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AN44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AO$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AO44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AP$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AP44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AQ44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AR$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AR44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AS$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AS44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AT$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AT44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AU$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AU44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AV$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AV44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AW$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AW44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AX$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AX44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AY$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AY44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AZ44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BA$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BA44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BB$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BB44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BC$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BC44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BD$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BD44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BE$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BE44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BF$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BF44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BG$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BG44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BH$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BH44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BI$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BI44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BJ44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BK$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BK44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BL$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BL44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BM$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BM44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BN$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BN44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BO$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BO44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BP$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BP44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D61","v":"Asset Class 37"},{"$f":"'RAB input'!$E61","v":"Land"},{"$f":"IF(AND('RAB input'!$F492=\"No\", $G44=0), \"TRUE\", ROUND('RAB tracking summary'!$D45, 6)=ROUND($G44, 6))","v":"TRUE"},0,{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=H$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=H$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!H45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=I$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=I$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!I45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=J$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=J$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!J45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=K$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=K$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!K45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=L$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=L$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!L45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=M$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=M$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!M45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=N$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=N$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!N45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=O$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=O$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!O45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=P$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=P$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!P45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=Q$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!Q45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=R$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=R$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!R45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=S$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=S$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!S45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=T$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=T$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!T45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=U$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=U$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!U45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=V$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=V$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!V45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=W$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=W$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!W45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=X$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=X$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!X45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=Y$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!Y45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=Z$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!Z45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AA$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AA45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AB$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AB45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AC$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AC45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AD$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AD45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AE$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AE45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AF$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AF45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AG$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AG45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AH$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AH45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AI$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AI45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AJ45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AK$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AK45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AL$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AL45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AM$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AM45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AN$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AN45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AO$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AO45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AP$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AP45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AQ45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AR$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AR45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AS$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AS45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AT$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AT45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AU$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AU45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AV$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AV45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AW$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AW45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AX$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AX45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AY$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AY45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AZ45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BA$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BA45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BB$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BB45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BC$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BC45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BD$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BD45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BE$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BE45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BF$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BF45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BG$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BG45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BH$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BH45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BI$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BI45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BJ45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BK$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BK45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BL$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BL45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BM$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BM45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BN$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BN45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BO$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BO45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BP$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BP45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D62","v":"Asset Class 38"},{"$f":"'RAB input'!$E62","v":"Easements"},{"$f":"IF(AND('RAB input'!$F493=\"No\", $G45=0), \"TRUE\", ROUND('RAB tracking summary'!$D46, 6)=ROUND($G45, 6))","v":"TRUE"},0,{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=H$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=H$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!H46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=I$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=I$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!I46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=J$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=J$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!J46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=K$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=K$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!K46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=L$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=L$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!L46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=M$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=M$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!M46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=N$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=N$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!N46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=O$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=O$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!O46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=P$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=P$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!P46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=Q$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!Q46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=R$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=R$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!R46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=S$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=S$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!S46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=T$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=T$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!T46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=U$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=U$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!U46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=V$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=V$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!V46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=W$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=W$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!W46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=X$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=X$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!X46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=Y$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!Y46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=Z$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!Z46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AA$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AA46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AB$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AB46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AC$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AC46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AD$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AD46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AE$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AE46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AF$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AF46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AG$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AG46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AH$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AH46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AI$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AI46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AJ46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AK$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AK46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AL$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AL46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AM$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AM46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AN$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AN46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AO$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AO46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AP$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AP46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AQ46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AR$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AR46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AS$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AS46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AT$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AT46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AU$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AU46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AV$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AV46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AW$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AW46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AX$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AX46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AY$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AY46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AZ46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BA$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BA46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BB$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BB46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BC$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BC46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BD$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BD46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BE$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BE46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BF$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BF46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BG$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BG46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BH$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BH46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BI$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BI46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BJ46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BK$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BK46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BL$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BL46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BM$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BM46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BN$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BN46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BO$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BO46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BP$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BP46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D63","v":"Asset Class 39"},{"$f":"'RAB input'!$E63","v":0},{"$f":"IF(AND('RAB input'!$F494=\"No\", $G46=0), \"TRUE\", ROUND('RAB tracking summary'!$D47, 6)=ROUND($G46, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=H$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=H$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!H47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=I$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=I$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!I47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=J$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=J$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!J47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=K$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=K$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!K47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=L$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=L$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!L47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=M$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=M$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!M47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=N$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=N$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!N47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=O$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=O$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!O47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=P$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=P$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!P47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=Q$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!Q47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=R$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=R$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!R47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=S$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=S$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!S47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=T$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=T$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!T47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=U$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=U$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!U47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=V$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=V$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!V47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=W$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=W$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!W47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=X$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=X$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!X47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=Y$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!Y47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=Z$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!Z47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AA$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AA47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AB$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AB47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AC$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AC47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AD$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AD47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AE$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AE47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AF$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AF47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AG$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AG47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AH$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AH47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AI$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AI47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AJ47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AK$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AK47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AL$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AL47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AM$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AM47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AN$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AN47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AO$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AO47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AP$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AP47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AQ47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AR$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AR47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AS$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AS47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AT$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AT47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AU$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AU47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AV$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AV47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AW$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AW47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AX$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AX47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AY$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AY47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AZ47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BA$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BA47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BB$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BB47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BC$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BC47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BD$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BD47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BE$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BE47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BF$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BF47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BG$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BG47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BH$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BH47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BI$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BI47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BJ47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BK$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BK47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BL$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BL47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BM$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BM47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BN$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BN47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BO$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BO47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BP$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BP47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D64","v":"Asset Class 40"},{"$f":"'RAB input'!$E64","v":0},{"$f":"IF(AND('RAB input'!$F495=\"No\", $G47=0), \"TRUE\", ROUND('RAB tracking summary'!$D48, 6)=ROUND($G47, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=H$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=H$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!H48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=I$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=I$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!I48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=J$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=J$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!J48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=K$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=K$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!K48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=L$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=L$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!L48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=M$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=M$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!M48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=N$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=N$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!N48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=O$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=O$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!O48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=P$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=P$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!P48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=Q$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!Q48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=R$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=R$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!R48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=S$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=S$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!S48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=T$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=T$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!T48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=U$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=U$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!U48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=V$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=V$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!V48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=W$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=W$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!W48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=X$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=X$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!X48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=Y$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!Y48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=Z$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!Z48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AA$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AA48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AB$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AB48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AC$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AC48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AD$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AD48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AE$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AE48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AF$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AF48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AG$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AG48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AH$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AH48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AI$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AI48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AJ48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AK$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AK48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AL$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AL48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AM$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AM48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AN$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AN48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AO$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AO48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AP$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AP48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AQ48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AR$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AR48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AS$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AS48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AT$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AT48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AU$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AU48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AV$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AV48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AW$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AW48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AX$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AX48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AY$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AY48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AZ48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BA$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BA48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BB$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BB48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BC$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BC48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BD$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BD48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BE$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BE48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BF$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BF48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BG$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BG48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BH$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BH48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BI$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BI48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BJ48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BK$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BK48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BL$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BL48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BM$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BM48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BN$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BN48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BO$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BO48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BP$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BP48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D65","v":"Asset Class 41"},{"$f":"'RAB input'!$E65","v":0},{"$f":"IF(AND('RAB input'!$F496=\"No\", $G48=0), \"TRUE\", ROUND('RAB tracking summary'!$D49, 6)=ROUND($G48, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=H$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=H$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!H49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=I$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=I$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!I49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=J$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=J$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!J49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=K$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=K$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!K49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=L$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=L$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!L49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=M$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=M$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!M49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=N$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=N$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!N49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=O$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=O$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!O49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=P$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=P$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!P49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=Q$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!Q49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=R$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=R$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!R49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=S$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=S$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!S49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=T$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=T$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!T49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=U$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=U$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!U49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=V$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=V$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!V49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=W$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=W$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!W49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=X$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=X$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!X49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=Y$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!Y49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=Z$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!Z49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AA$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AA49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AB$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AB49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AC$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AC49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AD$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AD49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AE$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AE49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AF$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AF49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AG$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AG49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AH$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AH49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AI$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AI49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AJ49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AK$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AK49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AL$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AL49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AM$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AM49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AN$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AN49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AO$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AO49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AP$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AP49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AQ49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AR$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AR49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AS$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AS49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AT$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AT49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AU$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AU49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AV$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AV49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AW$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AW49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AX$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AX49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AY$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AY49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AZ49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BA$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BA49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BB$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BB49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BC$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BC49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BD$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BD49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BE$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BE49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BF$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BF49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BG$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BG49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BH$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BH49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BI$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BI49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BJ49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BK$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BK49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BL$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BL49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BM$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BM49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BN$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BN49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BO$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BO49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BP$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BP49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D66","v":"Asset Class 42"},{"$f":"'RAB input'!$E66","v":0},{"$f":"IF(AND('RAB input'!$F497=\"No\", $G49=0), \"TRUE\", ROUND('RAB tracking summary'!$D50, 6)=ROUND($G49, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=H$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=H$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!H50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=I$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=I$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!I50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=J$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=J$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!J50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=K$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=K$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!K50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=L$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=L$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!L50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=M$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=M$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!M50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=N$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=N$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!N50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=O$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=O$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!O50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=P$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=P$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!P50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=Q$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!Q50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=R$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=R$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!R50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=S$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=S$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!S50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=T$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=T$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!T50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=U$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=U$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!U50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=V$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=V$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!V50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=W$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=W$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!W50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=X$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=X$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!X50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=Y$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!Y50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=Z$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!Z50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AA$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AA50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AB$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AB50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AC$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AC50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AD$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AD50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AE$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AE50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AF$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AF50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AG$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AG50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AH$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AH50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AI$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AI50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AJ50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AK$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AK50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AL$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AL50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AM$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AM50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AN$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AN50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AO$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AO50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AP$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AP50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AQ50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AR$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AR50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AS$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AS50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AT$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AT50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AU$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AU50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AV$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AV50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AW$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AW50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AX$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AX50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AY$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AY50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AZ50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BA$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BA50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BB$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BB50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BC$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BC50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BD$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BD50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BE$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BE50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BF$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BF50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BG$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BG50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BH$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BH50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BI$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BI50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BJ50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BK$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BK50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BL$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BL50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BM$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BM50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BN$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BN50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BO$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BO50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BP$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BP50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D67","v":"Asset Class 43"},{"$f":"'RAB input'!$E67","v":0},{"$f":"IF(AND('RAB input'!$F498=\"No\", $G50=0), \"TRUE\", ROUND('RAB tracking summary'!$D51, 6)=ROUND($G50, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=H$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=H$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!H51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=I$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=I$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!I51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=J$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=J$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!J51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=K$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=K$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!K51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=L$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=L$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!L51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=M$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=M$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!M51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=N$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=N$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!N51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=O$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=O$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!O51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=P$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=P$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!P51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=Q$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!Q51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=R$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=R$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!R51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=S$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=S$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!S51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=T$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=T$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!T51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=U$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=U$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!U51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=V$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=V$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!V51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=W$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=W$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!W51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=X$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=X$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!X51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=Y$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!Y51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=Z$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!Z51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AA$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AA51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AB$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AB51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AC$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AC51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AD$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AD51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AE$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AE51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AF$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AF51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AG$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AG51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AH$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AH51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AI$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AI51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AJ51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AK$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AK51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AL$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AL51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AM$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AM51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AN$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AN51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AO$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AO51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AP$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AP51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AQ51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AR$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AR51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AS$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AS51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AT$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AT51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AU$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AU51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AV$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AV51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AW$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AW51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AX$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AX51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AY$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AY51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AZ51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BA$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BA51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BB$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BB51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BC$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BC51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BD$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BD51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BE$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BE51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BF$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BF51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BG$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BG51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BH$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BH51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BI$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BI51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BJ51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BK$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BK51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BL$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BL51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BM$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BM51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BN$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BN51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BO$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BO51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BP$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BP51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D68","v":"Asset Class 44"},{"$f":"'RAB input'!$E68","v":0},{"$f":"IF(AND('RAB input'!$F499=\"No\", $G51=0), \"TRUE\", ROUND('RAB tracking summary'!$D52, 6)=ROUND($G51, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=H$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=H$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!H52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=I$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=I$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!I52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=J$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=J$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!J52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=K$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=K$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!K52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=L$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=L$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!L52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=M$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=M$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!M52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=N$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=N$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!N52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=O$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=O$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!O52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=P$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=P$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!P52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=Q$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!Q52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=R$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=R$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!R52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=S$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=S$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!S52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=T$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=T$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!T52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=U$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=U$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!U52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=V$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=V$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!V52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=W$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=W$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!W52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=X$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=X$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!X52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=Y$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!Y52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=Z$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!Z52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AA$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AA52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AB$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AB52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AC$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AC52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AD$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AD52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AE$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AE52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AF$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AF52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AG$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AG52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AH$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AH52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AI$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AI52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AJ52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AK$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AK52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AL$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AL52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AM$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AM52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AN$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AN52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AO$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AO52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AP$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AP52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AQ52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AR$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AR52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AS$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AS52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AT$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AT52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AU$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AU52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AV$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AV52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AW$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AW52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AX$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AX52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AY$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AY52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AZ52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BA$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BA52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BB$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BB52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BC$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BC52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BD$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BD52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BE$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BE52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BF$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BF52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BG$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BG52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BH$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BH52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BI$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BI52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BJ52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BK$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BK52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BL$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BL52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BM$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BM52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BN$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BN52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BO$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BO52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BP$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BP52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D69","v":"Asset Class 45"},{"$f":"'RAB input'!$E69","v":0},{"$f":"IF(AND('RAB input'!$F500=\"No\", $G52=0), \"TRUE\", ROUND('RAB tracking summary'!$D53, 6)=ROUND($G52, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=H$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=H$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!H53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=I$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=I$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!I53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=J$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=J$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!J53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=K$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=K$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!K53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=L$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=L$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!L53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=M$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=M$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!M53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=N$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=N$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!N53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=O$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=O$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!O53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=P$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=P$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!P53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=Q$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!Q53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=R$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=R$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!R53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=S$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=S$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!S53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=T$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=T$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!T53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=U$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=U$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!U53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=V$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=V$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!V53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=W$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=W$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!W53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=X$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=X$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!X53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=Y$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!Y53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=Z$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!Z53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AA$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AA53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AB$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AB53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AC$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AC53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AD$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AD53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AE$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AE53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AF$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AF53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AG$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AG53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AH$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AH53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AI$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AI53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AJ53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AK$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AK53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AL$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AL53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AM$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AM53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AN$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AN53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AO$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AO53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AP$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AP53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AQ53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AR$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AR53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AS$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AS53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AT$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AT53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AU$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AU53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AV$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AV53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AW$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AW53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AX$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AX53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AY$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AY53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AZ53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BA$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BA53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BB$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BB53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BC$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BC53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BD$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BD53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BE$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BE53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BF$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BF53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BG$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BG53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BH$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BH53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BI$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BI53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BJ53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BK$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BK53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BL$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BL53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BM$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BM53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BN$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BN53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BO$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BO53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BP$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BP53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D70","v":"Asset Class 46"},{"$f":"'RAB input'!$E70","v":0},{"$f":"IF(AND('RAB input'!$F501=\"No\", $G53=0), \"TRUE\", ROUND('RAB tracking summary'!$D54, 6)=ROUND($G53, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=H$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=H$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!H54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=I$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=I$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!I54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=J$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=J$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!J54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=K$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=K$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!K54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=L$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=L$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!L54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=M$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=M$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!M54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=N$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=N$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!N54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=O$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=O$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!O54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=P$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=P$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!P54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=Q$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!Q54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=R$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=R$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!R54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=S$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=S$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!S54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=T$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=T$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!T54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=U$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=U$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!U54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=V$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=V$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!V54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=W$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=W$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!W54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=X$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=X$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!X54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=Y$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!Y54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=Z$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!Z54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AA$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AA54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AB$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AB54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AC$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AC54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AD$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AD54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AE$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AE54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AF$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AF54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AG$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AG54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AH$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AH54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AI$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AI54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AJ54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AK$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AK54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AL$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AL54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AM$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AM54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AN$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AN54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AO$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AO54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AP$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AP54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AQ54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AR$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AR54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AS$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AS54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AT$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AT54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AU$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AU54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AV$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AV54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AW$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AW54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AX$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AX54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AY$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AY54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AZ54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BA$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BA54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BB$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BB54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BC$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BC54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BD$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BD54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BE$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BE54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BF$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BF54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BG$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BG54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BH$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BH54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BI$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BI54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BJ54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BK$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BK54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BL$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BL54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BM$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BM54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BN$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BN54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BO$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BO54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BP$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BP54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D71","v":"Asset Class 47"},{"$f":"'RAB input'!$E71","v":0},{"$f":"IF(AND('RAB input'!$F502=\"No\", $G54=0), \"TRUE\", ROUND('RAB tracking summary'!$D55, 6)=ROUND($G54, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=H$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=H$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!H55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=I$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=I$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!I55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=J$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=J$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!J55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=K$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=K$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!K55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=L$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=L$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!L55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=M$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=M$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!M55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=N$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=N$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!N55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=O$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=O$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!O55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=P$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=P$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!P55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=Q$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!Q55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=R$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=R$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!R55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=S$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=S$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!S55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=T$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=T$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!T55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=U$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=U$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!U55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=V$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=V$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!V55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=W$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=W$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!W55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=X$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=X$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!X55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=Y$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!Y55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=Z$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!Z55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AA$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AA55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AB$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AB55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AC$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AC55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AD$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AD55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AE$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AE55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AF$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AF55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AG$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AG55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AH$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AH55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AI$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AI55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AJ55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AK$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AK55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AL$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AL55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AM$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AM55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AN$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AN55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AO$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AO55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AP$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AP55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AQ55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AR$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AR55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AS$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AS55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AT$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AT55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AU$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AU55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AV$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AV55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AW$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AW55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AX$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AX55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AY$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AY55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AZ55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BA$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BA55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BB$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BB55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BC$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BC55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BD$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BD55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BE$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BE55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BF$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BF55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BG$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BG55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BH$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BH55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BI$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BI55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BJ55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BK$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BK55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BL$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BL55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BM$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BM55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BN$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BN55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BO$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BO55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BP$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BP55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D72","v":"Asset Class 48"},{"$f":"'RAB input'!$E72","v":0},{"$f":"IF(AND('RAB input'!$F503=\"No\", $G55=0), \"TRUE\", ROUND('RAB tracking summary'!$D56, 6)=ROUND($G55, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=H$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=H$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!H56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=I$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=I$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!I56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=J$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=J$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!J56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=K$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=K$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!K56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=L$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=L$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!L56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=M$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=M$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!M56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=N$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=N$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!N56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=O$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=O$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!O56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=P$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=P$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!P56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=Q$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!Q56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=R$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=R$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!R56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=S$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=S$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!S56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=T$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=T$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!T56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=U$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=U$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!U56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=V$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=V$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!V56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=W$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=W$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!W56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=X$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=X$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!X56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=Y$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!Y56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=Z$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!Z56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AA$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AA56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AB$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AB56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AC$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AC56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AD$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AD56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AE$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AE56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AF$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AF56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AG$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AG56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AH$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AH56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AI$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AI56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AJ56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AK$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AK56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AL$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AL56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AM$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AM56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AN$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AN56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AO$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AO56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AP$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AP56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AQ56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AR$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AR56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AS$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AS56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AT$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AT56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AU$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AU56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AV$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AV56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AW$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AW56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AX$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AX56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AY$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AY56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AZ56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BA$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BA56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BB$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BB56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BC$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BC56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BD$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BD56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BE$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BE56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BF$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BF56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BG$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BG56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BH$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BH56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BI$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BI56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BJ56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BK$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BK56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BL$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BL56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BM$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BM56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BN$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BN56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BO$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BO56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BP$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BP56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D73","v":"Asset Class 49"},{"$f":"'RAB input'!$E73","v":"Buildings"},{"$f":"IF(AND('RAB input'!$F504=\"No\", $G56=0), \"TRUE\", ROUND('RAB tracking summary'!$D57, 6)=ROUND($G56, 6))","v":true},-0.86132411640862228,{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=H$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=H$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!H57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":-0.86132411640862228},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=I$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=I$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!I57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=J$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=J$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!J57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=K$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=K$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!K57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=L$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=L$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!L57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=M$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=M$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!M57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=N$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=N$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!N57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=O$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=O$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!O57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=P$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=P$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!P57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=Q$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!Q57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=R$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=R$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!R57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=S$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=S$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!S57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=T$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=T$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!T57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=U$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=U$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!U57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=V$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=V$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!V57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=W$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=W$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!W57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=X$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=X$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!X57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=Y$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!Y57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=Z$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!Z57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AA$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AA57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AB$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AB57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AC$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AC57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AD$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AD57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AE$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AE57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AF$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AF57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AG$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AG57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AH$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AH57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AI$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AI57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AJ57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AK$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AK57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AL$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AL57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AM$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AM57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AN$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AN57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AO$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AO57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AP$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AP57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AQ57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AR$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AR57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AS$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AS57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AT$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AT57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AU$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AU57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AV$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AV57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AW$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AW57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AX$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AX57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AY$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AY57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AZ57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BA$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BA57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BB$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BB57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BC$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BC57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BD$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BD57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BE$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BE57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BF$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BF57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BG$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BG57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BH$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BH57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BI$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BI57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BJ57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BK$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BK57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BL$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BL57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BM$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BM57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BN$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BN57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BO$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BO57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BP$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BP57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D74","v":"Asset Class 50"},{"$f":"'RAB input'!$E74","v":"Equity raising costs"},{"$f":"IF(AND('RAB input'!$F505=\"No\", $G57=0), \"TRUE\", ROUND('RAB tracking summary'!$D58, 6)=ROUND($G57, 6))","v":true},1.4768592579796915,{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=H$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=H$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!H58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.8199308486971203E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=I$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=I$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!I58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.8199308486971203E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=J$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=J$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!J58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.8199308486971203E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=K$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=K$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!K58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.8199308486971203E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=L$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=L$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!L58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.8199308486971203E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=M$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=M$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!M58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.8199308486971203E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=N$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=N$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!N58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.8199308486971203E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=O$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=O$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!O58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.8199308486971203E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=P$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=P$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!P58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.8199308486971203E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=Q$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!Q58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.8199308486971203E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=R$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=R$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!R58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.8199308486971203E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=S$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=S$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!S58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.8199308486971203E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=T$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=T$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!T58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.8199308486971203E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=U$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=U$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!U58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.8199308486971203E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=V$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=V$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!V58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.8199308486971203E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=W$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=W$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!W58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.8199308486971203E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=X$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=X$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!X58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.8199308486971203E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=Y$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!Y58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.8199308486971203E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=Z$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!Z58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.8199308486971203E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AA$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AA58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.8199308486971203E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AB$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AB58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.8199308486971203E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AC$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AC58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.8199308486971203E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AD$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AD58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.8199308486971203E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AE$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AE58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.8199308486971203E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AF$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AF58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.8199308486971203E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AG$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AG58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.8199308486971203E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AH$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AH58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.8199308486971203E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AI$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AI58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.8199308486971203E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AJ58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.8199308486971203E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AK$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AK58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":4.7128956292458987E-2},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AL$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AL58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":6.2812297697880208E-3},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AM$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AM58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":6.2812297697880208E-3},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AN$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AN58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":6.2812297697880208E-3},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AO$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AO58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":6.2812297697880208E-3},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AP$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AP58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":6.2812297697880208E-3},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AQ58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":5.4420671612760555E-4},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AR$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AR58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AS$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AS58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AT$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AT58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AU$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AU58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AV$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AV58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AW$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AW58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AX$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AX58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AY$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AY58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AZ58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BA$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BA58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BB$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BB58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BC$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BC58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BD$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BD58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BE$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BE58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BF$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BF58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BG$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BG58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BH$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BH58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BI$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BI58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BJ58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BK$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BK58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BL$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BL58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BM$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BM58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BN$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BN58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BO$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BO58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BP$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BP58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0}]
[]
[null,null,null,"Forecast TAB depreciation ($m, nominal)",null,null,{"$f":"SUM(H59:XFD59)","v":1683.8649996574895},{"$f":"SUM(H60:H109)","v":111.31891145533631},{"$f":"SUM(I60:I109)","v":100.45577900897219},93.543533250534807,88.034574881479386,83.552093128409155,80.5870323331214,78.073011987656727,69.699045419374315,68.347562267455572,65.063743327059129,64.032825466856067,62.574220593020243,58.713298165951109,51.704458638631579,50.788518227627527,50.005656350306715,48.622106227521847,42.487629250871684,40.732447781828654,37.511285646180148,33.791526428790114,32.258205453833504,30.254654943201935,27.83759439949706,25.699137150935506,22.815784611747056,19.531923061778734,16.271469391778989,13.122279348629782,10.473959066353203,8.7914078501963022,14.967040093091819,14.490266387125775,13.014965186855342,12.534340145040302,11.903194170482443,4.5970042843490768,4.5149713575605173,3.7448036071970821,3.5674154410859304,3.9016976652893969,0.51404248297922206,0.48634929886110168,0.46051439553194329,0.43622293925076372,0.4132443708096557,0.43187676130045283,0.41820935014035182,0.39269962141015924,0.35920534613107252,0.34963736237299536,0.29066170145679382,0.27543301132795495,0.26102136207499954,0.24738183640248043,0.23447204612676276,0.82548423943372318,0.93581851590619591,0.80173173542410558,1.0040176057766255,0.79560222175761097]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D18","v":"Asset Class 1"},{"$f":"'TAB input'!$E18","v":"Overhead Subtransmission Lines (Urban)"},null,7.4314310793585703,{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.26166662614237224},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25770179945706961},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25391497111442918},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.2502981499933995},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.24684370372916642},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.24354434260702254},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.24039310417931137},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.23738333857298369},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.23450869445676151},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.2317631056382975},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.22914077826304619},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.22663617858783353},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.22424402130332433},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.22195925838074487},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.21977706841932482},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.21769284647197881},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.2157021943277577},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.21380091123056241},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.21198498501453608},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.21025058363742577},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.20859404709404997},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.2070118796928041},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.20550074267890922},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.20405744718883312},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.20267894752102036},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.20136233470872655},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.17880737416044912},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.12851399916403752},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.12736687002779318},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.12627124051594046},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.12522479858598246},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.12422533599308232},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11442685069152897},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.8265696258919793E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.1967309540995795E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.8313971683092649E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.9982809556626593E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2602638586025259E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5662278690896028E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8133463605746813E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4063353894899848E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3431988671586487E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2828968183688909E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2253019912550529E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.170292846842097E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.117753302569059E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.1046521269548756E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.7466673713378588E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.0959176981095547E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.5441888990337615E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.2882328774565659E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!187:187, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$48:$48, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$48:$48, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$48:$48, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D19","v":"Asset Class 2"},{"$f":"'TAB input'!$E19","v":"Underground Subtransmission Lines (Urban)"},null,2.4900870937417161,{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.7691716622328391E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.640964909796559E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5178864274577303E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.3997310844124531E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.2863019550889876E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.1774099909384617E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.0728737053539562E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.9725188711928315E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.8761782303981514E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.7836912152352574E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.694903680678882E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.6096676475047578E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.5278410556576016E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.4492875274843306E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.3738761404379909E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.301481208873505E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.2319820745715973E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.1652629056417677E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.1012125034691292E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.0397241173833972E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.9806952667410943E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.9240275701244842E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.8696265813725383E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.8174016321706691E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.7672656809368755E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.719135167752433E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6729298750953699E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6285727941445894E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.585989996431838E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.5451105106275982E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.5058662042555273E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.4681916701383386E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.4320241173858391E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.397303266743439E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.3639712501267339E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.3319725141746974E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8307489235262332E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9697534209169976E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.366180575920755E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.011404118574096E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.1552574087204428E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.7047848104516451E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.9243430741135594E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.5400531175490188E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.3184509928470586E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.1057129531331766E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.9014844350078485E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.7054250576075351E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.5172080553032325E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.3365197330911039E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.163058943767459E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.9965365860167622E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.836675122576092E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.6832081176730496E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.5358797929661285E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.3944446012474836E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.4009351913599868E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.0927404167222471E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.663805733642988E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2731402203576537E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!188:188, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$92:$92, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$92:$92, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$92:$92, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.6035352818509556E-3}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D20","v":"Asset Class 3"},{"$f":"'TAB input'!$E20","v":"Urban Zone Substations"},null,32.389482605313638,{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6942914160189386},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6784967202304952},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6636659084891099},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.649740158993551},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6366642395904416},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6243862887131009},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6128576096887761},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6020324775984376},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5918679579231099},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5823237362574611},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5733619584152534},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5649470802924881},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5570457268927762},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5496265599557959},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5426601536638318},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5361188779334241},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.213027892796549},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.73370149983125987},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.72828618855271587},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.72320135101175786},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.68715285733947273},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.56177113630620013},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.47363366603775736},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.33540599273180621},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25270367547285871},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.14794210415642561},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.6759863820379849E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.8387236527467958E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.4391530611822022E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.168250165967663E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.9138793383849783E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.6750316956757428E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.4507599229654261E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2401745160336184E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.0424402533722378E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8567728835392422E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.17925608512764662},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.19115287198179676},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.2555634343817733E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.2145381654807762E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7378522082032499E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!189:189, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$136:$136, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$136:$136, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$136:$136, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D21","v":"Asset Class 4"},{"$f":"'TAB input'!$E21","v":"Rural Zone Substations"},null,6.0810005417514388,{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.30319455961920683},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.29327539475956943},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.28396161072749609},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.27521626026466739},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.26700465105681753},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25929420811127163},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25205434453377856},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.24525634019201897},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.23887322778445286},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.23287968586254837},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.22725193838201735},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.22196766038458254},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.21700588943612145},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.21234694246986735},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.20797233770478832},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.20386472132939984},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.20000779866016871},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.19638626950141858},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.188169959358469},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.17276493664351322},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.16989197202790762},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.16534282741448797},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.14785900429614346},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11670728883212397},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.10259283063535415},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.300418114475692E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.6928922742964034E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.3259979056589885E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.7870906244670989E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.6169904948078315E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4572718195067737E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3073010035466412E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.166483121120847E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.0342595555962299E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9101057835122358E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7935292938258011E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.10890158279663782},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.0267253894933988E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.10635221637135496},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1465473580484477E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-1.2259436321016205E-6},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!190:190, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$180:$180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$180:$180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$180:$180, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D22","v":"Asset Class 5"},{"$f":"'TAB input'!$E22","v":"SCADA"},null,41.467213051675913,{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8584190211343263},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8294246513985704},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8021996864564946},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7766361469537479},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7526326430631507},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7300939723534852},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.4791648541070805},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.742304543437629},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5740341368239421},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6061506802731422},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8507689736004487},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3833024851238895},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3833024851238895},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3833024851238895},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3833024851238895},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3833024851238895},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3833024851238895},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2831499213971209},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2634642376677572},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2634642376677572},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2604258623143314},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.241274863591169},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.193918530531882},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1180527934371767},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.9452987667383359},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.44851860980861591},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.3967925801920094E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.4033082374501884E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!191:191, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$224:$224, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$224:$224, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$224:$224, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D23","v":"Asset Class 6"},{"$f":"'TAB input'!$E23","v":"Distribution Switching Stations (Ground)"},null,16.187636127111826,{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.91184226733339724},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.90914089213476212},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.90658845134120158},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.90417673378048535},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.90189798098537965},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.89974486223474992},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.89771045097071522},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.89578820251599289},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.89397193301974842},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.89225579956421963},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.8906342813681174},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.88910216202633807},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.88765451272884821},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.88628667640476066},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.88499425274059185},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.88377308402450427},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.63053470444296134},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11902266475381505},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.1179925443816114},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11701921743997853},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.1160995527475099},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11523059175362785},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11440953902096113},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11363375323245543},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.7669376352576818E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.667873382126795E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1179095939633231E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.4886192446053323E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.9012149806592887E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1727665333839231E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3221892545537758E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.0023499775952441E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.9806704908234813E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5406737024293173E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.1249351732904174E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.7321174774127223E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.9667570239440411E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.1656926034593962E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8779569956777896E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3030137405124313E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2240959462105308E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!192:192, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$268:$268, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$268:$268, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$268:$268, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D24","v":"Asset Class 7"},{"$f":"'TAB input'!$E24","v":"Overhead High Voltage Lines Urban"},null,145.41773759904848,{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.3822956780921221},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.2252050684192248},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.0771191649064464},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.9375218021814646},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.8059264023661905},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.6818742790702927},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.5649330386027458},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.45469507282872},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.3507761384185111},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.2528140175364006},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.160467255301139},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.073413969617393},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.9913507292297172},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.9139914960884115},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.8410666283408128},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.7723219404728372},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.7075178173248622},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2407472797902717},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8131503860622353},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.758863726196993},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.7076888718147063},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.6594474488288529},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.594780972274819},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3743518084058701},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1392587022959106},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8935853374549259},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6741924598899027},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4276636282933255},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0918908145398796},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.71272316282129911},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.46637550435322961},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7580085137480754},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7660480538477896},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4691506684253555},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3265355266351264},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3499842345726201},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!193:193, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D25","v":"Asset Class 8"},{"$f":"'TAB input'!$E25","v":"Overhead High Voltage Lines Rural"},null,394.02450416969458,{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":22.874908895190533},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":22.371318250809406},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":21.897886534902838},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":21.4528075960324},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":21.034383449169507},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":20.641017797848718},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":20.271209944264843},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":19.923549064080898},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":19.596708824105157},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":19.289442322303501},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":19.000577330843353},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":18.729011824021082},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":15.54713571706584},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.3379218668548063},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.1122831128840343},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.9001573642044072},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.7007353568540182},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.5132562918974948},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.337004932962893},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.1713088776006728},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.0155359920549358},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5082286450870974},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.7919248551314872},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.0859845523586449},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.3978481252437671},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.7355879382316965},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.837283840518817},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.740149325487208},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7879647130351974},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4026540315606943},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3186521878322794},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.2415648524403009},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.3938797350060783},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.2774669534029073},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.7651151959948916},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.0220378724122376},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!194:194, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$356:$356, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$356:$356, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$356:$356, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D26","v":"Asset Class 9"},{"$f":"'TAB input'!$E26","v":"Voltage Regulators on Distribution Feeders"},null,10.459573215142512,{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.38027707242778197},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.3698429749366452},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35986797773511847},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35033188041045893},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.34121537136808439},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.33249998872357434},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.32416808291542271},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.31620278096282983},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.30858795229615094},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.30130817609080596},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.29434871003849616},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.28769546049248795},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.28133495392650409},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.2752543096494236},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.26944121372053464},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.26388389401251677},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25857109637165171},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25349206182698464},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.24863650480228303},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.2439945922866682},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.23955692392174047},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.23531451296486955},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.23125876809010093},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.22738147598982217},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.22367478474195562},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.22013118790899519},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.21674350933668507},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.21350488862155659},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.21040876721789373},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.20744887515599209},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.20461921834481411},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18715400207763377},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.16164534579181414},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.15789514344660602},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.14381626476956846},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.12386765702426634},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.2040103119401431},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.22151462339110622},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18992658598786177},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.16275579696983802},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.41598951645482429},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!195:195, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$400:$400, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$400:$400, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$400:$400, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D27","v":"Asset Class 10"},{"$f":"'TAB input'!$E27","v":"Underground High Voltage Lines"},null,125.80799076698935,{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.466672306996829},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.287646236575231},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.120034674400019},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.9631098437948626},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.8161903703356614},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.6786383232932156},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.8602667233254291},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.6005715091113539},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.4876880934327295},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.3820020020103398},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2830543412490707},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.1904154761121486},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.1036831646271654},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.0224808113339803},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.9464558320908862},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8752781231389744},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8086386277772784},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.7462479944251736},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.6878353202452594},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3973138142720805},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.0902237475242251},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8770775769259846},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6471625418058349},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4090400035412467},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1734277031442424},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86709237518000593},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.58438012831267039},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.47407069396569401},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.44384446025070051},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.41554541844236292},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.38905069287313665},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.36424524229488497},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.34102136036478553},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.31927820797971751},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.29892137542849972},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.27986247246082774},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.26201874449297097},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.24531271328377996},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.22967184052080078},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.21502821285577406},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.20131824702193094},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18848241375268859},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.17646497930299199},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.16521376345097455},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.15467991292916983},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.1448176893015049},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.13558427036502596},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.1269395642140343},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11884603515929276},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11126854074643394},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.10417417916589845},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.7532146391850066E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.1313602429758362E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.5491546091891607E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.0040697756987647E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.4937389605041566E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.20384399550484153},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.2260924874104987},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.23411352404214433},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25713365629489471},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!196:196, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$444:$444, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$444:$444, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$444:$444, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.17920302585561387}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D28","v":"Asset Class 11"},{"$f":"'TAB input'!$E28","v":"Underground High Voltage Lines SWER"},null,1.0196764330689021,{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1183590429558235E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1183590429558235E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1183590429558235E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1183590429558235E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1183590429558235E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1183590429558235E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1183590429558235E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1183590429558235E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1183590429558235E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1183590429558235E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1183590429558235E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1183590429558235E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1183590429558235E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1183590429558235E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1183590429558235E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1183590429558235E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1183590429558235E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1183590429558235E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1183590429558235E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1183590429558235E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.996120328210525E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.7560705994718557E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.5949950424619757E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.4849891060960224E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.4418563029018877E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3068417011050878E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9589367526384738E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!197:197, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$488:$488, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$488:$488, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$488:$488, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D29","v":"Asset Class 12"},{"$f":"'TAB input'!$E29","v":"Distribution Substations HV (Pole)"},null,1.6503323265519432,{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.1148705354113315E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.0309141688056284E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.9514226496554005E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.8761585348267068E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.8048970085468924E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.7374252108742969E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.6735416018803423E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.6130553596447997E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.5557858102659711E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.5015618881833007E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.4502216252002822E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.4016116666814823E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.355586813478431E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.3120095882161817E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.2707498246449833E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.2316842788304856E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.1946962610210501E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.1596752870925739E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.1265167485296868E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.0951215999575196E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.0653960632907254E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.1612388813147638E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8875672057323082E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8623363959914473E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.838447375101457E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.7490083706776552E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5130424563545209E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1087916816451661E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5692924928799475E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1332002756698323E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.3590194020698345E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.876693133398888E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.732130049290453E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.6008599982373613E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4625447802895748E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3315852445118805E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.1859652458049301E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.5351837240150866E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.2202231266676551E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.8299715186103003E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.7398737249950436E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!198:198, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$532:$532, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$532:$532, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$532:$532, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D30","v":"Asset Class 13"},{"$f":"'TAB input'!$E30","v":"Distribution Substations HV (Ground)"},null,38.196884819253583,{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9862518224614549},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9221738556514378},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8619502412569906},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8053491362081318},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7521526430224401},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7021559709643141},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6551666476613229},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6110037781426085},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5694973484468462},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5304875711188766},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4938242700753481},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4593663024712975},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4269810153420208},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2377355397799916},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1235827083637226},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0966969660117987},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0714284273749333},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0476798160669372},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0253597069714535},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0043821742823504},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.98466646071482888},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.9515195638401297},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.89136134722519733},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.8102438411052556},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.71057698679651971},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.59110225399580407},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.44220331070098795},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.29764789970913114},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.20406451025990113},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.17625877090429387},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.16565663333312813},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.15569222471298841},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.14632718502333666},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.13752546163641249},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.12925317052529939},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.1214784658204615},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.38862589596777791},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.46952273971213893},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35630929652380172},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.38492796053237488},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.2986948985395248},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!199:199, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$576:$576, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$576:$576, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$576:$576, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D31","v":"Asset Class 14"},{"$f":"'TAB input'!$E31","v":"Distribution Substations LV (Pole)"},null,118.10803327291104,{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.455250515190909},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.3516994309292096},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.2538058423832661},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.1612606532456651},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.0737716546327007},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.991062602442871},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.912872345123751},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.8389539990931567},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.7690741692110468},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.7030122118407931},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.6405595381729867},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.5815189556120224},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.5257040451459076},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.4729385727333737},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.4230559328497518},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.3758986224346188},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.3313177435802173},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.2891725333904347},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.2493299195258203},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8616838380968304},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1671562400641289},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.133493720603409},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1016703471157943},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.0715856381767033},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9648268121325316},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7368531860581071},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5157784198014337},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3160455907403943},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1090420341756948},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.87944418476236241},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.65906543866542455},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.44463885086283117},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.31395847759893658},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.29680541006125594},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.28058949742444761},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.26525953839134991},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.94844214849372921},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1046219335370731},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.9245059661222792},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.85953045279590323},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.7527762596919132},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!200:200, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D32","v":"Asset Class 15"},{"$f":"'TAB input'!$E32","v":"Distribution Substations LV (Ground)"},null,103.27014195625779,{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.3650360192842967},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.1889809288236544},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.0232367815630594},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.8671997009011818},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.7203011772193726},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.5820059965587223},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.451810290607388},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.3292397008934884},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.2138476504949223},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1052137169692253},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.0029421005753463},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.9066601822064162},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8160171657794639},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.7306828001357064},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.6503461757947582},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.5747145921788226},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.237325231079156},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3736788647285545},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3105726634376467},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.2511623760528852},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.19523154556494},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1425763921095862},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.986495762860141},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8450006221895179},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.710454124125226},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5196601002978651},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2995261871759924},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0818919345254532},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.83396422574463147},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.55904383648142209},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.49168529865127392},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.46288897601483597},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43577915529264383},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.41025706384825122},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.38622971381997467},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.36360956332646305},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1653326749849426},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3014237881985231},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0009766889823208},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2013423381511499},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1757978486285605},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!201:201, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$664:$664, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$664:$664, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$664:$664, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D33","v":"Asset Class 16"},{"$f":"'TAB input'!$E33","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,69.669699686796903,{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.1774287943876258},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.1195391341815211},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.0647445556740673},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.0128795797332875},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.9637875746004858},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.9173202828637477},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8733373737219017},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8317060191867616},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.792300492943808},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.7550017906598483},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.7196972705910105},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.6862803134056952},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.6546500001951512},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.6247108076992918},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5963723198273039},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5695489546018773},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5441597057024046},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5201278978266215},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.497380955131892},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6771230175251501},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2307662380591511},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.211476212456142},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1932175317426663},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1759350548679517},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1595765889079988},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1051623692086283},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0203183524585073},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.93392163573074849},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.82506542708414554},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.70614867749992827},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.57199299164909279},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0285522741418605},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.92953342526745308},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.69029205850071207},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.63656506610960872},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.65307894265284094},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!202:202, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$708:$708, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$708:$708, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$708:$708, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D34","v":"Asset Class 17"},{"$f":"'TAB input'!$E34","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,49.923891294383047,{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.0660321636910051},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.0200723474700224},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9764884012022261},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9351575054662469},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8959631899299194},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8587950051372553},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8235482112622299},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7901234829522878},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7584266294298156},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7283683290628322},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6998638776569148},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6728329497590493},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6471993723007607},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6228909099426498},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5998390615154365},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5779788669838846},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5572487243896294},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5375902162570549},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5189479449730372},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5012693766766445},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.484504693218885},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4686066517753242},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2139279673724275},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0023587264810903},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.98880095136396418},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97594403872152569},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.94875892674509221},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.88688144942296876},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.82053400450341696},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.74194255986922153},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.63701746882549926},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.077407440973416},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0075674385321172},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.66538314075782967},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.65502730717755875},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.56059196258379806},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!203:203, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$752:$752, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$752:$752, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$752:$752, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D35","v":"Asset Class 18"},{"$f":"'TAB input'!$E35","v":"Overhead Low Voltage Lines Urban"},null,80.479662837267426,{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.0145551816948446},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.9354195781695385},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8607707180219597},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.7903542168127311},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.7239301129115248},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.6612720497685074},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.6021665045484523},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.5464120604989127},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.4938187205728553},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.4442072599667717},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.3974086153678669},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.3532633088290376},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.3116209043083558},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.272339495021078},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2352852198572051},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2003318072166698},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.6325288241788525},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6648216426066513},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6354827735071797},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6078073273270759},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5817009931438817},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5570748071720513},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5338448495968673},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4377384009160679},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3155137926992799},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1977638287680434},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0501811928580262},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.89605579817461078},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.7160098658803743},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.48943688176373212},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.28927123408877958},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.914617789446171},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.93921390147663442},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.75274210042279044},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.70086154145803969},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.72383953821599611},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!204:204, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$796:$796, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$796:$796, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$796:$796, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D36","v":"Asset Class 19"},{"$f":"'TAB input'!$E36","v":"Overhead Low Voltage Lines Rural"},null,112.39385783668803,{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.1210913990074953},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.0004076531961905},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.8862985539996879},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.778405925776199},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.6763911056878751},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.579933880676208},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.4887314823492188},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.4024976366254958},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.3209616651520077},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.2438676356751746},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1709735586982744},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1020506279036004},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.0368825019551409},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.9752646254274264},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.9170035867290407},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8619165110053544},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8098304861149139},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.7605820198776483},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.4704415300696945},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4658241110364516},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4241940357595708},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3848318966629369},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3476141404144109},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3124239446586827},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.24143048088317},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.06748775439543},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8741685906162486},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6892433327786702},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4765344142641712},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2383485935040399},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.91867407943528723},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6878208755530744},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7004096682240837},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3186054227328936},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2933378159579068},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3493762938843918},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!205:205, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$840:$840, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$840:$840, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$840:$840, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D37","v":"Asset Class 20"},{"$f":"'TAB input'!$E37","v":"Underground Low Voltage Lines"},null,75.409267775250854,{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.785411397501893},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.7275301442195525},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.6723737153024989},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.619813836613587},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5697282726633253},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.522000542333823},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4765196479853473},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4331798173154895},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3918802573706035},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3525249201374221},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.315022279169713},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.279285116730482},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.2452303209546964},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.2127786925607928},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1818547606614627},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1523866072453441},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1243056999214369},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.0975467325372601},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.0720474733000822},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.0477486200480222},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.0245936623344147},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.0025287500047155},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9815025679602882},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9614662168178312},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9423730991868888},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9241788113009817},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9068410397503157},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5585453125291389},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2574999791683121},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.242497331220797},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1672188673578461},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0565919923058249},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.96204787710182094},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.84805219486032424},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.73405391267186915},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.62543596431582726},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.46915825092295282},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.28577679598877836},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.19676573416964452},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18750276841968688},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.1786758670833172},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.17026450194333909},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.1622491111712091},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.15461105383321644},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.14733256653833421},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.14039672212692206},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.13378739030420359},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.12748920012696668},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.12148750425624447},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11576834489284027},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11031842131647657},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.10512505895307397},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.10017617989822263},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.5460274828294112E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.0966376233868787E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.6684032913229431E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.34188857212411145},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.39617796869353861},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.29584885707918518},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.37744626376109469},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!206:206, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$884:$884, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$884:$884, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$884:$884, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.34331352421201089}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D38","v":"Asset Class 21"},{"$f":"'TAB input'!$E38","v":"Underground Low Voltage Common Trench"},null,46.755695735509569,{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7669225571399769},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7228170468563855},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6807598363758083},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6406558008021479},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6024142329255486},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5659486380610499},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5311765384151184},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4980192865375765},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4664018874369908},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.436252828957183},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4075039200312103},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.380090136446976},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3539494737756259},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3290228071300803},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3052537574365117},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2825885639162897},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2609759624899863},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2403670698284035},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2207152727883797},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2019761229832959},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1841072362498242},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1670681967835284},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1508204657264982},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1353272940002535},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1205536391867681},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1064660862696147},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0930327720559614},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0802233131084809},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0396793283987449},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.68770132981185195},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.67659492177682612},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.5913566042176861},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.53794792974561145},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.49065050680474559},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43980374979063436},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.38611386487449878},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.33957615683886166},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.27144582895890557},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.16268942144831189},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.14864458114110385},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.14174139230341185},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.13515879380115622},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.12888189712909817},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.12289650521765273},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11718908032199163},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11174671340240497},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.10655709492666667},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.10160848702836472},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.6889696958223276E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.2390051768369633E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.8099374172287165E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.4007959525852993E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.0106553877397887E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.638633303714075E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.2838882618657869E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.9456179007244254E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.2743507366134102},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.30645531938543635},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.24513129696634617},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.33670628351705967},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!207:207, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.26348213640813523}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D39","v":"Asset Class 22"},{"$f":"'TAB input'!$E39","v":"HVST Service Connections"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!208:208, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$972:$972, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$972:$972, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$972:$972, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D40","v":"Asset Class 23"},{"$f":"'TAB input'!$E40","v":"HV Service Connections"},null,1.8203292448851398,{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.6518962046823633E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.4345371747150802E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.2291221075448839E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.0349946777947212E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.8515346254209639E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.6781557739093592E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5143041573719233E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.3594562505605587E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.2131172961421061E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.0748197238902993E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.9441216567437153E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.8206054989564294E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.7038766018303261E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.5935620027659556E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.4893092336030092E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.3907851944429633E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.297675089355606E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.2096814205688869E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.1265230379284358E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.5100842662759495E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.5403496587968368E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.4701605286887822E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.4038283184376884E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.3411410888050976E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.1664642871967789E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8793109740721474E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.550480794263418E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1375229453775194E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6724076299435758E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2540282666403337E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.4985477527850595E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.4188522836303762E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.482677381109061E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.1264517507447526E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.7898008565995026E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.471649059344226E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.9799910632308395E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.582549300056276E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5597463040124828E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8901493655948945E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3798260173802229E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!209:209, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1016:$1016, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1016:$1016, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1016:$1016, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D41","v":"Asset Class 24"},{"$f":"'TAB input'!$E41","v":"HV Metering CA Service Connections"},null,0.47175735675356884,{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9899470395674985E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9772755309755061E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9653002591193375E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9539829692332884E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9432875084618571E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9331797103701743E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9236272858000128E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9145997197227177E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9060681737595595E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8980053940581134E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8903856242303729E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8831845230744864E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8763790868172751E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8699475756291415E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.863869444176619E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8581252759907189E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8526967214414068E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8475664391200793E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8427180404427802E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8381360372972007E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8338057925662135E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8297134733698966E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8220991113080089E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6053463543595728E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.3251403428796708E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3728408024914467E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1467249556422947E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0259321454799252E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.8649388260319791E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.1216319672308685E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.9221760109886563E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.2323753805990822E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.7802941646550308E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.5725856940695892E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.3762897768130194E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.1907793495156004E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9494492561894681E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5516030063658787E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.723405807864056E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.8956778523965834E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1251798525854229E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!210:210, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1060:$1060, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1060:$1060, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1060:$1060, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D42","v":"Asset Class 25"},{"$f":"'TAB input'!$E42","v":"HV/LV Service Connections"},null,2.939045624934141,{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.13691553800413869},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.13399572417053759},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.13123628495720183},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.12862841157689661},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.1261637790766274},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.1238345197624071},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.12163319808370268},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11955278689738691},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11758664503542376},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11572849610467814},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11397240845117401},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11231277622484208},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11074430148431112},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.10926197728461726},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.107861071693843},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.10653711268766339},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.10528587387357941},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.1041033609992662},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.10298579920196833},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.8355473708341283E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.8052896286587455E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.7109555620486668E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6218029182870492E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.5375471008998998E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.2547364978049793E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.7634545910116163E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1943742249813384E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.4766499188171963E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.6594197557624821E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9214337670851213E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3872386242301861E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0277675380691437E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.7191894553104443E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.2402764911260404E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.7876684522376668E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.3599205059793164E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.566295854382254E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4230911280999257E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.6158629200442391E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.5581121191121315E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5002709257931049E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!211:211, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1104:$1104, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1104:$1104, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1104:$1104, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D43","v":"Asset Class 26"},{"$f":"'TAB input'!$E43","v":"Business LV Service Connections"},null,8.1202085183791901,{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.382424789783396},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.37450024871474458},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.36701180261087923},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35993545275481881},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35324852110159949},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.34692957760044774},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.340958371516485},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.33531576653186124},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.32998367941833623},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.32494502208476495},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.32018364681376582},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.3156842945120657},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.31143254580867774},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.30741477484419222},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.303618105603087},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.30003037064911092},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.29664007213149896},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.29343634493705195},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.29040892186999134},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.17092771173616775},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.15660801881732059},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.15405340133733833},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.15163936686529603},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.14935817898575138},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.14124060811028932},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.12757399652993429},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11188301719361415},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.1785951361201851E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.9517238642611182E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.0152410617695681E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.6479322607387649E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.4658624716583138E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.2565421673600843E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.2096963746140306E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.15780857321652084},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.7757402934963924E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!212:212, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1148:$1148, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1148:$1148, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1148:$1148, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D44","v":"Asset Class 27"},{"$f":"'TAB input'!$E44","v":"Business LV Metering CA Service Connections"},null,6.0479934117934615,{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.27586290363198568},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.26873318223559756},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.26199520377307689},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25562744390739806},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.24960956095741588},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.24392233091677337},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.23854758604319912},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.23346815682201905},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.22866781711848624},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.22413123234371901},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.21984391046866422},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.21579215572960145},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.2119630248773004},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.20834428583007084},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.20492437859862311},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.20169237835791426},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.19863796054801361},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.19575136789250308},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.19302337922905358},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.1904452800526068},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18800883467706367},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.40496183050969597},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.33688025573283936},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.1273989460188408},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.13356352655973169},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.20389747489052629},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1214217832322882E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2039985390901554E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.2400717593098717E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4294591309582574E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.532540091735856E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.024091027478363E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!213:213, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1192:$1192, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1192:$1192, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1192:$1192, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D45","v":"Asset Class 28"},{"$f":"'TAB input'!$E45","v":"Domestic LV Service Connections"},null,68.179337436439582,{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.1718735378691809},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.1097928382144961},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.0511220027499002},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.9956737401938915},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.9432710464852723},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.893746639744021},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8469424262676939},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8027089958586635},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.7609051448711859},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.7213974254557241},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.6840597195616342},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.6487728363383019},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.615424131649561},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5839071484867784},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5541212771327251},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5259714339913968},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4993677580585274},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4742253240638581},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4504638713694464},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.2804090348204027},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2532208704787555},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2331636846779657},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2142081662230093},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1962938045839984},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1366759325840925},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0284013975128787},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.90163134363005237},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.74335251683925485},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.56433318903656593},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.40647506381448018},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.29399026427301106},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.48293561307066135},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.40638734703104101},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.73351437882665649},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2702246284213772},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.70037290225313065},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!214:214, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D46","v":"Asset Class 29"},{"$f":"'TAB input'!$E46","v":"Domestic LV Metering CA Service Connections"},null,10.452323816883439,{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.49914821330436843},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.48155501859309535},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.4649284829318921},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.44921549318613968},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43436585452531867},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.42033213007663073},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.40706948938885967},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.39453556522239469},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.38269031820793331},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.37149590894151929},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.36091657710732572},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35091852724204398},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.34146982077595356},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.33254027400580205},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.32410136167357112},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.31612612584311101},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0331565566990604},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.81043736988123516},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.34266671721952646},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.39421041528417278},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.67368305679530349},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.1789520695591976},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.15125357222128974},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11103539095715148},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.4355412127337723E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.7230374406401819E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.3514112794828034E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.4747641522300904E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.5787205366256932E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.4216040916257358E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8170107372042426E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7498612735120878E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!215:215, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1280:$1280, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1280:$1280, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1280:$1280, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D47","v":"Asset Class 30"},{"$f":"'TAB input'!$E47","v":"Emergency Network Spares"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!216:216, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1324:$1324, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1324:$1324, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1324:$1324, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D48","v":"Asset Class 31"},{"$f":"'TAB input'!$E48","v":"Motor Vehicles"},null,15.449979596640702,{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.7290738619865191},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.9539498425356241},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8525683129880841},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1794626572190916},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4207872180268681},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0713847077609744},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2427529961235377},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!217:217, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1368:$1368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1368:$1368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1368:$1368, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D49","v":"Asset Class 32"},{"$f":"'TAB input'!$E49","v":"Minor Assets"},null,{"$f":"SUM(H91:XFD91)","v":57.070288844810392},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":22.143182300331183},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.111139065810661},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.0146398007786885},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.7945390578655243},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.59357346149796},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.413215158526377},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!218:218, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1412:$1412, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1412:$1412, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1412:$1412, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D50","v":"Asset Class 33"},{"$f":"'TAB input'!$E50","v":"Non-System Property"},null,34.443001837599965,{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5755064276593296},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5194004722064567},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4665428290250011},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4167454337191714},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3698311100757157},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3256329396813444},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.2839936680368007},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.244765145054572},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.2078077979495605},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.97240507956065303},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.7154682903558065},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.68456552915883506},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.65545191525659507},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.62802386411753475},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.60218378834360176},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.57783975046000191},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.55490513580705347},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.53329834437030521},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.51294250045246903},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.49376517915419543},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.4756981486905274},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.45867712762620938},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.36777079050132316},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.29032560723675671},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.32202944234338582},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.32460978812721492},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.31197756550407568},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.30007669846397245},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.2593394041445265},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.19452610204270487},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.16192918208863755},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.15255412475232583},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.14372184604878097},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.1354009212481459},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.12756174498777328},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.1201764259380807},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.38794619964303639},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.22883251877174857},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.42559791237198585},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.27397434097128198},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.63920074565247464},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!219:219, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1456:$1456, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1456:$1456, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1456:$1456, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D51","v":"Asset Class 34"},{"$f":"'TAB input'!$E51","v":"Spare Parts"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!220:220, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1500:$1500, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1500:$1500, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1500:$1500, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D52","v":"Asset Class 35"},{"$f":"'TAB input'!$E52","v":"NEM Assets"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!221:221, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1544:$1544, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1544:$1544, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1544:$1544, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D53","v":"Asset Class 36"},{"$f":"'TAB input'!$E53","v":"Business Management Systems"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!222:222, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1588:$1588, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1588:$1588, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1588:$1588, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D54","v":"Asset Class 37"},{"$f":"'TAB input'!$E54","v":"Land"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!223:223, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1632:$1632, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1632:$1632, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1632:$1632, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D55","v":"Asset Class 38"},{"$f":"'TAB input'!$E55","v":"Easements"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!224:224, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1676:$1676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1676:$1676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1676:$1676, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D56","v":"Asset Class 39"},{"$f":"'TAB input'!$E56","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!225:225, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1720:$1720, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1720:$1720, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1720:$1720, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D57","v":"Asset Class 40"},{"$f":"'TAB input'!$E57","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!226:226, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1764:$1764, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1764:$1764, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1764:$1764, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D58","v":"Asset Class 41"},{"$f":"'TAB input'!$E58","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!227:227, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1808:$1808, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1808:$1808, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1808:$1808, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D59","v":"Asset Class 42"},{"$f":"'TAB input'!$E59","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!228:228, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1852:$1852, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1852:$1852, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1852:$1852, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D60","v":"Asset Class 43"},{"$f":"'TAB input'!$E60","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!229:229, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1896:$1896, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1896:$1896, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1896:$1896, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D61","v":"Asset Class 44"},{"$f":"'TAB input'!$E61","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!230:230, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1940:$1940, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1940:$1940, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1940:$1940, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D62","v":"Asset Class 45"},{"$f":"'TAB input'!$E62","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!231:231, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1984:$1984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1984:$1984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1984:$1984, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D63","v":"Asset Class 46"},{"$f":"'TAB input'!$E63","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!232:232, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$2028:$2028, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2028:$2028, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2028:$2028, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D64","v":"Asset Class 47"},{"$f":"'TAB input'!$E64","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!233:233, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$2072:$2072, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2072:$2072, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2072:$2072, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D65","v":"Asset Class 48"},{"$f":"'TAB input'!$E65","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!234:234, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$2116:$2116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2116:$2116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2116:$2116, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D66","v":"Asset Class 49"},{"$f":"'TAB input'!$E66","v":"Buildings"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!235:235, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$2160:$2160, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2160:$2160, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2160:$2160, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D67","v":"Asset Class 50"},{"$f":"'TAB input'!$E67","v":"Equity raising costs"},null,0.23693374460271543,{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.23693374460271543},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!236:236, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$2204:$2204, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$2204:$2204, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$2204:$2204, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[]
[]
[null,null,null,"Year",null,{"$f":"INDEX('TAB input'!$4:$4, 1, LOOKUP(2,1/('TAB input'!$10:$10<>\"\"),COLUMN('TAB input'!$10:$10))-2)","v":"2017-18"},{"$f":"IF(LEN(F112)>4,CONCATENATE(LEFT(F112,4)+1&\"-\"&IF(RIGHT(F112, 2)<\"09\", \"0\",\"\")&IF(RIGHT(F112, 2)=\"99\", \"00\", RIGHT(F112,2)+1)),F112+1)","v":"2018-19"},{"$f":"IF(LEN(G112)>4,CONCATENATE(LEFT(G112,4)+1&\"-\"&IF(RIGHT(G112, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G112, 2)=\"99\", \"00\", RIGHT(G112,2)+1)),G112+1)","v":"2019-20"},{"$f":"IF(LEN(H112)>4,CONCATENATE(LEFT(H112,4)+1&\"-\"&IF(RIGHT(H112, 2)<\"09\", \"0\",\"\")&IF(RIGHT(H112, 2)=\"99\", \"00\", RIGHT(H112,2)+1)),H112+1)","v":"2020-21"},"2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29"]
[null,null,null,"RFM actual TAB depreciation output"]
[]
[null,null,null,"Actual TAB depreciation ($m, nominal)",null,null,{"$f":"SUM(G116:G165)","v":65.247315710718112},{"$f":"SUM(H116:H165)","v":69.015124737249792},79.629047865367752,91.140390093500301,99.904106905217589,103.66001042384697,0,0,0,0,0]
[null,null,null,null,{"$f":"'TAB input'!E18","v":"Overhead Subtransmission Lines (Urban)"},null,{"$f":"IF(COUNT($F116:F116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!48:48, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.16714277224308435},{"$f":"IF(COUNT($F116:G116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!48:48, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.17335203618961004},{"$f":"IF(COUNT($F116:H116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!48:48, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.19221617986623418},{"$f":"IF(COUNT($F116:I116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!48:48, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.21430423519983272},{"$f":"IF(COUNT($F116:J116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!48:48, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.2335654191429026},{"$f":"IF(COUNT($F116:K116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!48:48, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.24578010542055476},{"$f":"IF(COUNT($F116:L116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!48:48, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:M116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!48:48, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:N116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!48:48, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:O116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!48:48, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:P116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!48:48, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E19","v":"Underground Subtransmission Lines (Urban)"},null,{"$f":"IF(COUNT($F117:F117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!92:92, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.5640028513258296E-2},{"$f":"IF(COUNT($F117:G117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!92:92, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.5640028513258296E-2},{"$f":"IF(COUNT($F117:H117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!92:92, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.6673714556174535E-2},{"$f":"IF(COUNT($F117:I117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!92:92, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.8586624233162401E-2},{"$f":"IF(COUNT($F117:J117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!92:92, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.9990907439422737E-2},{"$f":"IF(COUNT($F117:K117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!92:92, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":7.4393311578971014E-2},{"$f":"IF(COUNT($F117:L117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!92:92, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:M117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!92:92, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:N117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!92:92, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:O117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!92:92, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:P117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!92:92, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E20","v":"Urban Zone Substations"},null,{"$f":"IF(COUNT($F118:F118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!136:136, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.4340347548486252},{"$f":"IF(COUNT($F118:G118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!136:136, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.4354714720527311},{"$f":"IF(COUNT($F118:H118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!136:136, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.5584385849015387},{"$f":"IF(COUNT($F118:I118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!136:136, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.6923234251194648},{"$f":"IF(COUNT($F118:J118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!136:136, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.7075744116169189},{"$f":"IF(COUNT($F118:K118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!136:136, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.6970933366395933},{"$f":"IF(COUNT($F118:L118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!136:136, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:M118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!136:136, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:N118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!136:136, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:O118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!136:136, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:P118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!136:136, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E21","v":"Rural Zone Substations"},null,{"$f":"IF(COUNT($F119:F119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!180:180, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.11004890158222261},{"$f":"IF(COUNT($F119:G119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!180:180, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.14066904339404776},{"$f":"IF(COUNT($F119:H119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!180:180, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.21495993174623507},{"$f":"IF(COUNT($F119:I119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!180:180, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.25083353013560566},{"$f":"IF(COUNT($F119:J119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!180:180, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.32467535763572186},{"$f":"IF(COUNT($F119:K119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!180:180, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.31375944338285416},{"$f":"IF(COUNT($F119:L119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!180:180, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:M119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!180:180, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:N119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!180:180, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:O119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!180:180, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:P119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!180:180, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E22","v":"SCADA"},null,{"$f":"IF(COUNT($F120:F120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!224:224, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.3134038388322502},{"$f":"IF(COUNT($F120:G120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!224:224, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.3833024851238895},{"$f":"IF(COUNT($F120:H120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!224:224, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.599252884214837},{"$f":"IF(COUNT($F120:I120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!224:224, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.7277380323809475},{"$f":"IF(COUNT($F120:J120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!224:224, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.8379721286838202},{"$f":"IF(COUNT($F120:K120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!224:224, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.8322716774132455},{"$f":"IF(COUNT($F120:L120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!224:224, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:M120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!224:224, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:N120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!224:224, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:O120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!224:224, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:P120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!224:224, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E23","v":"Distribution Switching Stations (Ground)"},null,{"$f":"IF(COUNT($F121:F121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!268:268, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.8608304350598972},{"$f":"IF(COUNT($F121:G121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!268:268, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.86284467030303735},{"$f":"IF(COUNT($F121:H121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!268:268, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.8816265513279673},{"$f":"IF(COUNT($F121:I121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!268:268, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.89608892356184622},{"$f":"IF(COUNT($F121:J121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!268:268, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.90347650387349254},{"$f":"IF(COUNT($F121:K121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!268:268, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.9077984866293205},{"$f":"IF(COUNT($F121:L121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!268:268, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:M121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!268:268, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:N121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!268:268, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:O121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!268:268, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:P121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!268:268, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E24","v":"Overhead High Voltage Lines Urban"},null,{"$f":"IF(COUNT($F122:F122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.3970721190601871},{"$f":"IF(COUNT($F122:G122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.6417887466502368},{"$f":"IF(COUNT($F122:H122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.2745934152990914},{"$f":"IF(COUNT($F122:I122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.9233532814707779},{"$f":"IF(COUNT($F122:J122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":6.4410078389944072},{"$f":"IF(COUNT($F122:K122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":6.9009576158693848},{"$f":"IF(COUNT($F122:L122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:M122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:N122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:O122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:P122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E25","v":"Overhead High Voltage Lines Rural"},null,{"$f":"IF(COUNT($F123:F123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!356:356, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":13.718243301149624},{"$f":"IF(COUNT($F123:G123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!356:356, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":14.466004801595082},{"$f":"IF(COUNT($F123:H123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!356:356, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":16.126597416194617},{"$f":"IF(COUNT($F123:I123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!356:356, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":17.912517423643667},{"$f":"IF(COUNT($F123:J123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!356:356, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":19.672649562688719},{"$f":"IF(COUNT($F123:K123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!356:356, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":21.185654669873376},{"$f":"IF(COUNT($F123:L123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!356:356, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:M123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!356:356, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:N123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!356:356, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:O123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!356:356, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:P123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!356:356, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E26","v":"Voltage Regulators on Distribution Feeders"},null,{"$f":"IF(COUNT($F124:F124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!400:400, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.1384434090042336},{"$f":"IF(COUNT($F124:G124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!400:400, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.14313849308376489},{"$f":"IF(COUNT($F124:H124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!400:400, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.17159148842994956},{"$f":"IF(COUNT($F124:I124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!400:400, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.21038594309109598},{"$f":"IF(COUNT($F124:J124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!400:400, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.24486237560392221},{"$f":"IF(COUNT($F124:K124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!400:400, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.27597144405904744},{"$f":"IF(COUNT($F124:L124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!400:400, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:M124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!400:400, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:N124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!400:400, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:O124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!400:400, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:P124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!400:400, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E27","v":"Underground High Voltage Lines"},null,{"$f":"IF(COUNT($F125:F125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!444:444, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":7.4468822677673181},{"$f":"IF(COUNT($F125:G125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!444:444, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":7.6588129407596757},{"$f":"IF(COUNT($F125:H125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!444:444, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":8.133025129365242},{"$f":"IF(COUNT($F125:I125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!444:444, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":8.7020261095860221},{"$f":"IF(COUNT($F125:J125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!444:444, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":9.3143358509943042},{"$f":"IF(COUNT($F125:K125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!444:444, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":10.022212652899572},{"$f":"IF(COUNT($F125:L125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!444:444, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:M125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!444:444, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:N125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!444:444, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:O125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!444:444, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:P125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!444:444, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E28","v":"Underground High Voltage Lines SWER"},null,{"$f":"IF(COUNT($F126:F126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!488:488, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.0654148063980287E-2},{"$f":"IF(COUNT($F126:G126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!488:488, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.1183590429558235E-2},{"$f":"IF(COUNT($F126:H126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!488:488, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.1183590429558235E-2},{"$f":"IF(COUNT($F126:I126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!488:488, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.1183590429558235E-2},{"$f":"IF(COUNT($F126:J126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!488:488, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.1183590429558235E-2},{"$f":"IF(COUNT($F126:K126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!488:488, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.1183590429558235E-2},{"$f":"IF(COUNT($F126:L126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!488:488, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:M126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!488:488, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:N126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!488:488, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:O126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!488:488, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:P126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!488:488, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E29","v":"Distribution Substations HV (Pole)"},null,{"$f":"IF(COUNT($F127:F127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!532:532, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.3740549570937962E-2},{"$f":"IF(COUNT($F127:G127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!532:532, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.536166769173894E-2},{"$f":"IF(COUNT($F127:H127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!532:532, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.8349680973454471E-2},{"$f":"IF(COUNT($F127:I127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!532:532, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":6.2070715883179882E-2},{"$f":"IF(COUNT($F127:J127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!532:532, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":6.5689889253611466E-2},{"$f":"IF(COUNT($F127:K127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!532:532, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":6.8666812233945454E-2},{"$f":"IF(COUNT($F127:L127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!532:532, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:M127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!532:532, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:N127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!532:532, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:O127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!532:532, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:P127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!532:532, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E30","v":"Distribution Substations HV (Ground)"},null,{"$f":"IF(COUNT($F128:F128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!576:576, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.8547778570776674},{"$f":"IF(COUNT($F128:G128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!576:576, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.92096629903110605},{"$f":"IF(COUNT($F128:H128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!576:576, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.1310204101675883},{"$f":"IF(COUNT($F128:I128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!576:576, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.4082450991752182},{"$f":"IF(COUNT($F128:J128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!576:576, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.6037616345289385},{"$f":"IF(COUNT($F128:K128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!576:576, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.825824273259935},{"$f":"IF(COUNT($F128:L128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!576:576, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:M128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!576:576, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:N128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!576:576, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:O128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!576:576, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:P128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!576:576, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E31","v":"Distribution Substations LV (Pole)"},null,{"$f":"IF(COUNT($F129:F129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.3744264968660729},{"$f":"IF(COUNT($F129:G129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.559919508238075},{"$f":"IF(COUNT($F129:H129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.9414587605069156},{"$f":"IF(COUNT($F129:I129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.4159009268078684},{"$f":"IF(COUNT($F129:J129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.7989257716516933},{"$f":"IF(COUNT($F129:K129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.1531134519463482},{"$f":"IF(COUNT($F129:L129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:M129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:N129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:O129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:P129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E32","v":"Distribution Substations LV (Ground)"},null,{"$f":"IF(COUNT($F130:F130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!664:664, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.1124701493231468},{"$f":"IF(COUNT($F130:G130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!664:664, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.3589681673189431},{"$f":"IF(COUNT($F130:H130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!664:664, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.9313491375485294},{"$f":"IF(COUNT($F130:I130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!664:664, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.6123195944321189},{"$f":"IF(COUNT($F130:J130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!664:664, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.0974656821336781},{"$f":"IF(COUNT($F130:K130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!664:664, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.7343166390323272},{"$f":"IF(COUNT($F130:L130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!664:664, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:M130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!664:664, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:N130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!664:664, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:O130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!664:664, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:P130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!664:664, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E33","v":"Overhead Low Voltage Lines Underbuilt Urban"},null,{"$f":"IF(COUNT($F131:F131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!708:708, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.9694669955428064},{"$f":"IF(COUNT($F131:G131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!708:708, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.0946745781615035},{"$f":"IF(COUNT($F131:H131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!708:708, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.3387860483274316},{"$f":"IF(COUNT($F131:I131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!708:708, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.6062134672575445},{"$f":"IF(COUNT($F131:J131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!708:708, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.8047501127443235},{"$f":"IF(COUNT($F131:K131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!708:708, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.9861708101508793},{"$f":"IF(COUNT($F131:L131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!708:708, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:M131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!708:708, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:N131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!708:708, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:O131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!708:708, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:P131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!708:708, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E34","v":"Overhead Low Voltage Lines Underbuilt Rural"},null,{"$f":"IF(COUNT($F132:F132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!752:752, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.0631598483056055},{"$f":"IF(COUNT($F132:G132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!752:752, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.1769663693978176},{"$f":"IF(COUNT($F132:H132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!752:752, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.3706920093809449},{"$f":"IF(COUNT($F132:I132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!752:752, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.5896895158065016},{"$f":"IF(COUNT($F132:J132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!752:752, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.7408829297699258},{"$f":"IF(COUNT($F132:K132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!752:752, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.9186338088993262},{"$f":"IF(COUNT($F132:L132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!752:752, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:M132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!752:752, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:N132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!752:752, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:O132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!752:752, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:P132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!752:752, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E35","v":"Overhead Low Voltage Lines Urban"},null,{"$f":"IF(COUNT($F133:F133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!796:796, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.4481632585050819},{"$f":"IF(COUNT($F133:G133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!796:796, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.6187892066666403},{"$f":"IF(COUNT($F133:H133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!796:796, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.9368235996870791},{"$f":"IF(COUNT($F133:I133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!796:796, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.2722672138092337},{"$f":"IF(COUNT($F133:J133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!796:796, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.5269350282408802},{"$f":"IF(COUNT($F133:K133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!796:796, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.7628980174497437},{"$f":"IF(COUNT($F133:L133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!796:796, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:M133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!796:796, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:N133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!796:796, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:O133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!796:796, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:P133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!796:796, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E36","v":"Overhead Low Voltage Lines Rural"},null,{"$f":"IF(COUNT($F134:F134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!840:840, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.641982633219079},{"$f":"IF(COUNT($F134:G134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!840:840, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.9058291413745496},{"$f":"IF(COUNT($F134:H134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!840:840, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.3600953961300242},{"$f":"IF(COUNT($F134:I134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!840:840, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.90509089303454},{"$f":"IF(COUNT($F134:J134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!840:840, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.3020369725353795},{"$f":"IF(COUNT($F134:K134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!840:840, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.6964186495969651},{"$f":"IF(COUNT($F134:L134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!840:840, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:M134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!840:840, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:N134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!840:840, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:O134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!840:840, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:P134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!840:840, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E37","v":"Underground Low Voltage Lines"},null,{"$f":"IF(COUNT($F135:F135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!884:884, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.3921957327058694},{"$f":"IF(COUNT($F135:G135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!884:884, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.5558864695045154},{"$f":"IF(COUNT($F135:H135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!884:884, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.7871075394851978},{"$f":"IF(COUNT($F135:I135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!884:884, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.0702096413708273},{"$f":"IF(COUNT($F135:J135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!884:884, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.267146435508288},{"$f":"IF(COUNT($F135:K135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!884:884, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.5399977282815112},{"$f":"IF(COUNT($F135:L135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!884:884, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:M135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!884:884, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:N135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!884:884, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:O135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!884:884, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:P135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!884:884, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E38","v":"Underground Low Voltage Common Trench"},null,{"$f":"IF(COUNT($F136:F136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.71328323926763038},{"$f":"IF(COUNT($F136:G136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.81721000309213032},{"$f":"IF(COUNT($F136:H136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.99300659377379674},{"$f":"IF(COUNT($F136:I136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.1985196354453815},{"$f":"IF(COUNT($F136:J136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.3547104554417744},{"$f":"IF(COUNT($F136:K136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.5906159458619891},{"$f":"IF(COUNT($F136:L136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:M136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:N136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:O136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:P136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E39","v":"HVST Service Connections"},null,{"$f":"IF(COUNT($F137:F137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!972:972, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:G137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!972:972, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:H137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!972:972, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:I137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!972:972, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:J137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!972:972, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:K137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!972:972, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:L137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!972:972, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:M137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!972:972, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:N137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!972:972, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:O137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!972:972, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:P137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!972:972, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E40","v":"HV Service Connections"},null,{"$f":"IF(COUNT($F138:F138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1016:1016, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.5552911190305273E-2},{"$f":"IF(COUNT($F138:G138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1016:1016, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.6963457135296857E-2},{"$f":"IF(COUNT($F138:H138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1016:1016, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.9645017590218589E-2},{"$f":"IF(COUNT($F138:I138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1016:1016, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":6.1320657603315128E-2},{"$f":"IF(COUNT($F138:J138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1016:1016, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":6.7442766758503025E-2},{"$f":"IF(COUNT($F138:K138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1016:1016, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":8.1124866905552026E-2},{"$f":"IF(COUNT($F138:L138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1016:1016, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:M138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1016:1016, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:N138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1016:1016, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:O138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1016:1016, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:P138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1016:1016, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E41","v":"HV Metering CA Service Connections"},null,{"$f":"IF(COUNT($F139:F139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1060:1060, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.7285181664060519E-2},{"$f":"IF(COUNT($F139:G139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1060:1060, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.7593255831932383E-2},{"$f":"IF(COUNT($F139:H139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1060:1060, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.8511844028364147E-2},{"$f":"IF(COUNT($F139:I139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1060:1060, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.9217897111595401E-2},{"$f":"IF(COUNT($F139:J139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1060:1060, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.9275323949846448E-2},{"$f":"IF(COUNT($F139:K139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1060:1060, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.9406345281592352E-2},{"$f":"IF(COUNT($F139:L139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1060:1060, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:M139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1060:1060, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:N139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1060:1060, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:O139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1060:1060, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:P139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1060:1060, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E42","v":"HV/LV Service Connections"},null,{"$f":"IF(COUNT($F140:F140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1104:1104, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":8.1206618048030393E-2},{"$f":"IF(COUNT($F140:G140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1104:1104, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":8.3756797495286556E-2},{"$f":"IF(COUNT($F140:H140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1104:1104, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":8.8604892222719972E-2},{"$f":"IF(COUNT($F140:I140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1104:1104, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":9.286836310409792E-2},{"$f":"IF(COUNT($F140:J140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1104:1104, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.10397405154428337},{"$f":"IF(COUNT($F140:K140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1104:1104, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.12608389791795405},{"$f":"IF(COUNT($F140:L140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1104:1104, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:M140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1104:1104, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:N140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1104:1104, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:O140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1104:1104, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:P140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1104:1104, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E43","v":"Business LV Service Connections"},null,{"$f":"IF(COUNT($F141:F141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1148:1148, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.23173167858848279},{"$f":"IF(COUNT($F141:G141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1148:1148, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.23842323915888702},{"$f":"IF(COUNT($F141:H141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1148:1148, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.25423904445581558},{"$f":"IF(COUNT($F141:I141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1148:1148, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.26649689539823357},{"$f":"IF(COUNT($F141:J141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1148:1148, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.29599400213685195},{"$f":"IF(COUNT($F141:K141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1148:1148, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.35375490657045899},{"$f":"IF(COUNT($F141:L141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1148:1148, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:M141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1148:1148, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:N141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1148:1148, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:O141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1148:1148, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:P141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1148:1148, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E44","v":"Business LV Metering CA Service Connections"},null,{"$f":"IF(COUNT($F142:F142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1192:1192, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.12854174664902587},{"$f":"IF(COUNT($F142:G142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1192:1192, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.14610197421772211},{"$f":"IF(COUNT($F142:H142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1192:1192, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.19846150141433275},{"$f":"IF(COUNT($F142:I142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1192:1192, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.23670037940396688},{"$f":"IF(COUNT($F142:J142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1192:1192, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.24008393708287815},{"$f":"IF(COUNT($F142:K142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1192:1192, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.24765632441305102},{"$f":"IF(COUNT($F142:L142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1192:1192, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:M142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1192:1192, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:N142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1192:1192, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:O142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1192:1192, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:P142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1192:1192, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E45","v":"Domestic LV Service Connections"},null,{"$f":"IF(COUNT($F143:F143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.988049502985364},{"$f":"IF(COUNT($F143:G143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.041619353313421},{"$f":"IF(COUNT($F143:H143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.1527261083205222},{"$f":"IF(COUNT($F143:I143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.2454967943303967},{"$f":"IF(COUNT($F143:J143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.4798615588554584},{"$f":"IF(COUNT($F143:K143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.9435633796354121},{"$f":"IF(COUNT($F143:L143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:M143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:N143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:O143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:P143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E46","v":"Domestic LV Metering CA Service Connections"},null,{"$f":"IF(COUNT($F144:F144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1280:1280, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.13520553772139293},{"$f":"IF(COUNT($F144:G144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1280:1280, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.1789520695591976},{"$f":"IF(COUNT($F144:H144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1280:1280, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.30939159345250827},{"$f":"IF(COUNT($F144:I144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1280:1280, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.40101861669117306},{"$f":"IF(COUNT($F144:J144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1280:1280, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.40964754171074352},{"$f":"IF(COUNT($F144:K144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1280:1280, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.4287008235984559},{"$f":"IF(COUNT($F144:L144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1280:1280, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:M144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1280:1280, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:N144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1280:1280, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:O144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1280:1280, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:P144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1280:1280, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E47","v":"Emergency Network Spares"},null,{"$f":"IF(COUNT($F145:F145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1324:1324, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:G145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1324:1324, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:H145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1324:1324, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:I145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1324:1324, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:J145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1324:1324, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:K145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1324:1324, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:L145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1324:1324, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:M145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1324:1324, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:N145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1324:1324, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:O145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1324:1324, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:P145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1324:1324, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E48","v":"Motor Vehicles"},null,{"$f":"IF(COUNT($F146:F146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1368:1368, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.3871739056613304},{"$f":"IF(COUNT($F146:G146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1368:1368, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.7451481670747309},{"$f":"IF(COUNT($F146:H146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1368:1368, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.3669470907257146},{"$f":"IF(COUNT($F146:I146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1368:1368, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.0520869082113258},{"$f":"IF(COUNT($F146:J146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1368:1368, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.2589553249269554},{"$f":"IF(COUNT($F146:K146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1368:1368, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.2015782594948821},{"$f":"IF(COUNT($F146:L146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1368:1368, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:M146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1368:1368, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:N146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1368:1368, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:O146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1368:1368, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:P146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1368:1368, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E49","v":"Minor Assets"},null,{"$f":"IF(COUNT($F147:F147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1412:1412, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":10.798596177927847},{"$f":"IF(COUNT($F147:G147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1412:1412, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.280300854067256},{"$f":"IF(COUNT($F147:H147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1412:1412, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":14.501811089572335},{"$f":"IF(COUNT($F147:I147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1412:1412, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":18.323879192664123},{"$f":"IF(COUNT($F147:J147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1412:1412, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":20.786753675745402},{"$f":"IF(COUNT($F147:K147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1412:1412, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":21.039224469642107},{"$f":"IF(COUNT($F147:L147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1412:1412, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:M147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1412:1412, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:N147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1412:1412, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:O147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1412:1412, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:P147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1412:1412, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E50","v":"Non-System Property"},null,{"$f":"IF(COUNT($F148:F148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1456:1456, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.5648491265293549},{"$f":"IF(COUNT($F148:G148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1456:1456, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.6064252635798038},{"$f":"IF(COUNT($F148:H148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1456:1456, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.7898672894257073},{"$f":"IF(COUNT($F148:I148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1456:1456, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.8714422352605786},{"$f":"IF(COUNT($F148:J148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1456:1456, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.0885255317479103},{"$f":"IF(COUNT($F148:K148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1456:1456, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.208250934876351},{"$f":"IF(COUNT($F148:L148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1456:1456, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:M148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1456:1456, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:N148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1456:1456, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:O148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1456:1456, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:P148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1456:1456, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E51","v":"Spare Parts"},null,{"$f":"IF(COUNT($F149:F149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1500:1500, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:G149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1500:1500, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:H149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1500:1500, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:I149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1500:1500, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:J149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1500:1500, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:K149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1500:1500, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:L149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1500:1500, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:M149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1500:1500, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:N149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1500:1500, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:O149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1500:1500, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:P149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1500:1500, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E52","v":"NEM Assets"},null,{"$f":"IF(COUNT($F150:F150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1544:1544, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:G150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1544:1544, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:H150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1544:1544, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:I150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1544:1544, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:J150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1544:1544, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:K150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1544:1544, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:L150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1544:1544, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:M150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1544:1544, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:N150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1544:1544, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:O150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1544:1544, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:P150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1544:1544, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E53","v":"Business Management Systems"},null,{"$f":"IF(COUNT($F151:F151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1588:1588, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.5318200272331239},{"$f":"IF(COUNT($F151:G151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1588:1588, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.5318200272331239},{"$f":"IF(COUNT($F151:H151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1588:1588, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.5318200272331239},{"$f":"IF(COUNT($F151:I151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1588:1588, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.5318200272331239},{"$f":"IF(COUNT($F151:J151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1588:1588, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.5318200272331239},{"$f":"IF(COUNT($F151:K151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1588:1588, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:L151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1588:1588, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:M151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1588:1588, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:N151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1588:1588, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:O151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1588:1588, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:P151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1588:1588, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E54","v":"Land"},null,{"$f":"IF(COUNT($F152:F152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1632:1632, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:G152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1632:1632, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:H152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1632:1632, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:I152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1632:1632, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:J152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1632:1632, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:K152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1632:1632, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:L152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1632:1632, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:M152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1632:1632, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:N152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1632:1632, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:O152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1632:1632, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:P152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1632:1632, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E55","v":"Easements"},null,{"$f":"IF(COUNT($F153:F153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1676:1676, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:G153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1676:1676, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:H153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1676:1676, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:I153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1676:1676, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:J153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1676:1676, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:K153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1676:1676, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:L153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1676:1676, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:M153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1676:1676, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:N153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1676:1676, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:O153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1676:1676, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:P153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1676:1676, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E56","v":0},null,{"$f":"IF(COUNT($F154:F154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1720:1720, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:G154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1720:1720, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:H154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1720:1720, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:I154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1720:1720, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:J154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1720:1720, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:K154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1720:1720, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:L154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1720:1720, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:M154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1720:1720, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:N154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1720:1720, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:O154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1720:1720, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:P154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1720:1720, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E57","v":0},null,{"$f":"IF(COUNT($F155:F155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1764:1764, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:G155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1764:1764, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:H155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1764:1764, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:I155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1764:1764, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:J155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1764:1764, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:K155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1764:1764, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:L155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1764:1764, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:M155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1764:1764, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:N155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1764:1764, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:O155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1764:1764, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:P155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1764:1764, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E58","v":0},null,{"$f":"IF(COUNT($F156:F156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1808:1808, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:G156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1808:1808, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:H156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1808:1808, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:I156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1808:1808, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:J156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1808:1808, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:K156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1808:1808, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:L156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1808:1808, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:M156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1808:1808, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:N156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1808:1808, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:O156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1808:1808, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:P156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1808:1808, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E59","v":0},null,{"$f":"IF(COUNT($F157:F157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1852:1852, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:G157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1852:1852, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:H157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1852:1852, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:I157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1852:1852, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:J157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1852:1852, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:K157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1852:1852, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:L157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1852:1852, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:M157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1852:1852, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:N157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1852:1852, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:O157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1852:1852, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:P157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1852:1852, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E60","v":0},null,{"$f":"IF(COUNT($F158:F158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1896:1896, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:G158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1896:1896, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:H158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1896:1896, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:I158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1896:1896, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:J158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1896:1896, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:K158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1896:1896, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:L158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1896:1896, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:M158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1896:1896, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:N158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1896:1896, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:O158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1896:1896, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:P158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1896:1896, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E61","v":0},null,{"$f":"IF(COUNT($F159:F159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1940:1940, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:G159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1940:1940, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:H159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1940:1940, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:I159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1940:1940, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:J159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1940:1940, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:K159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1940:1940, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:L159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1940:1940, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:M159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1940:1940, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:N159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1940:1940, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:O159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1940:1940, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:P159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1940:1940, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E62","v":0},null,{"$f":"IF(COUNT($F160:F160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1984:1984, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:G160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1984:1984, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:H160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1984:1984, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:I160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1984:1984, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:J160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1984:1984, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:K160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1984:1984, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:L160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1984:1984, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:M160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1984:1984, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:N160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1984:1984, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:O160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1984:1984, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:P160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1984:1984, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E63","v":0},null,{"$f":"IF(COUNT($F161:F161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2028:2028, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:G161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2028:2028, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:H161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2028:2028, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:I161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2028:2028, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:J161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2028:2028, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:K161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2028:2028, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:L161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2028:2028, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:M161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2028:2028, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:N161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2028:2028, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:O161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2028:2028, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:P161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2028:2028, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E64","v":0},null,{"$f":"IF(COUNT($F162:F162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2072:2072, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:G162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2072:2072, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:H162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2072:2072, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:I162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2072:2072, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:J162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2072:2072, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:K162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2072:2072, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:L162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2072:2072, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:M162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2072:2072, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:N162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2072:2072, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:O162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2072:2072, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:P162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2072:2072, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E65","v":0},null,{"$f":"IF(COUNT($F163:F163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2116:2116, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:G163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2116:2116, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:H163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2116:2116, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:I163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2116:2116, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:J163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2116:2116, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:K163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2116:2116, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:L163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2116:2116, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:M163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2116:2116, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:N163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2116:2116, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:O163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2116:2116, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:P163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2116:2116, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E66","v":"Buildings"},null,{"$f":"IF(COUNT($F164:F164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2160:2160, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:G164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2160:2160, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:H164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2160:2160, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:I164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2160:2160, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:J164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2160:2160, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:K164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2160:2160, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:L164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2160:2160, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:M164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2160:2160, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:N164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2160:2160, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:O164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2160:2160, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:P164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2160:2160, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E67","v":"Equity raising costs"},null,{"$f":"IF(COUNT($F165:F165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2204:2204, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.1240560011234925E-2},{"$f":"IF(COUNT($F165:G165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2204:2204, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.1240560011234925E-2},{"$f":"IF(COUNT($F165:H165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2204:2204, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.27817430461395032},{"$f":"IF(COUNT($F165:I165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2204:2204, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.27817430461395032},{"$f":"IF(COUNT($F165:J165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2204:2204, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.27817430461395032},{"$f":"IF(COUNT($F165:K165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2204:2204, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.23693374460271541},{"$f":"IF(COUNT($F165:L165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2204:2204, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:M165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2204:2204, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:N165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2204:2204, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:O165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2204:2204, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:P165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!2204:2204, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]